Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.59% first-year return on $72,768 initial cash invested.
-5.59%
Cash On Cash
4.98%
Cap Rate
0.81
DSCR
$2,300
Rent
-$339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,300 income − $2,639 expenses = $339 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
$2,300
Total Expenses
$2,639
Mortgage P&I
58%
$1,330
Property Taxes
5%
$112
Home Insurance
4%
$93
HOA
0%
$0
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$575