Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.98% first-year return on $72,138 initial cash invested.
-2.98%
Cash On Cash
6.21%
Cap Rate
0.96
DSCR
$3,096
Rent
-$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,096 income − $3,275 expenses = $179 out of pocket
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,138
Downpayment
20%
$51,560
Closing costs
1%
$2,578
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,096
Total Expenses
$3,275
Mortgage P&I
45%
$1,389
Property Taxes
11%
$325
Home Insurance
2%
$75
HOA
0%
$0
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$774