Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.49% first-year return on $72,726 initial cash invested.
-14.49%
Cash On Cash
2.49%
Cap Rate
0.4
DSCR
$1,996
Rent
-$878
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,996 income − $2,874 expenses = $878 out of pocket
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,726
Downpayment
20%
$52,120
Closing costs
1%
$2,606
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,996
Total Expenses
$2,874
Mortgage P&I
67%
$1,339
Property Taxes
24%
$483
Home Insurance
5%
$94
HOA
0%
$0
Property Management
15%
$299
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$499