Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.13% first-year return on $260k initial cash invested.
-19.13%
Cash On Cash
1.84%
Cap Rate
0.31
DSCR
$5,342
Rent
-$4,142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,342 income − $9,484 expenses = $4,142 out of pocket
Investment Breakdown
|
Purchase Price
$1151k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$230k
Closing costs
1%
$11,513
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,342
Total Expenses
$9,484
Mortgage P&I
107%
$5,693
Property Taxes
15%
$824
Home Insurance
8%
$402
HOA
0%
$0
Property Management
15%
$801
CapEx
4%
$214
Vacancy
0%
$0
Maintenance
4%
$214
Other
25%
$1,336