Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.31% first-year return on $72,768 initial cash invested.
-0.31%
Cash On Cash
6.57%
Cap Rate
1.07
DSCR
$2,916
Rent
-$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,916 income − $2,935 expenses = $19 out of pocket
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,768
Downpayment
20%
$52,160
Closing costs
1%
$2,608
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,916
Total Expenses
$2,935
Mortgage P&I
46%
$1,330
Property Taxes
4%
$112
Home Insurance
3%
$93
HOA
0%
$0
Property Management
15%
$437
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$729