Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.96% first-year return on $72,180 initial cash invested.
-8.96%
Cash On Cash
3.84%
Cap Rate
0.64
DSCR
$1,866
Rent
-$539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,866 income − $2,405 expenses = $539 out of pocket
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,180
Downpayment
20%
$51,600
Closing costs
1%
$2,580
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,866
Total Expenses
$2,405
Mortgage P&I
69%
$1,289
Property Taxes
7%
$129
Home Insurance
5%
$91
HOA
0%
$0
Property Management
15%
$280
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$466