Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12% first-year return on $72,726 initial cash invested.
-12%
Cash On Cash
3.24%
Cap Rate
0.53
DSCR
$2,285
Rent
-$727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,285 income − $3,012 expenses = $727 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
$2,285
Total Expenses
$3,012
Mortgage P&I
59%
$1,339
Property Taxes
21%
$483
Home Insurance
4%
$94
HOA
0%
$0
Property Management
15%
$343
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$571