Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.84% first-year return on $72,558 initial cash invested.
-9.84%
Cash On Cash
3.57%
Cap Rate
0.6
DSCR
$2,002
Rent
-$595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,002 income − $2,597 expenses = $595 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,558
Downpayment
20%
$51,960
Closing costs
1%
$2,598
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,002
Total Expenses
$2,597
Mortgage P&I
64%
$1,288
Property Taxes
13%
$256
Home Insurance
5%
$93
HOA
0%
$0
Property Management
15%
$300
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$500