Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.91% first-year return on $72,873 initial cash invested.
-11.91%
Cash On Cash
3.11%
Cap Rate
0.51
DSCR
$1,526
Rent
-$723
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,526 income − $2,249 expenses = $723 out of pocket
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,873
Downpayment
20%
$52,260
Closing costs
1%
$2,613
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,526
Total Expenses
$2,249
Mortgage P&I
88%
$1,339
Property Taxes
6%
$86
Home Insurance
6%
$91
HOA
0%
$0
Property Management
15%
$229
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$382