Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.14% first-year return on $72,600 initial cash invested.
-1.14%
Cash On Cash
6.2%
Cap Rate
1.03
DSCR
$2,740
Rent
-$69
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,740 income − $2,809 expenses = $69 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,600
Downpayment
20%
$52,000
Closing costs
1%
$2,600
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,740
Total Expenses
$2,809
Mortgage P&I
48%
$1,302
Property Taxes
4%
$100
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$685