Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.14% first-year return on $78,579 initial cash invested.
-2.14%
Cash On Cash
5.85%
Cap Rate
0.97
DSCR
$2,590
Rent
-$140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,579
Downpayment
20%
$51,980
Closing costs
1%
$2,599
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$2,590
Total Expenses
$2,730
Mortgage P&I
50%
$1,303
Property Taxes
4%
$92
Home Insurance
4%
$91
HOA
0%
$0
Property Management
15%
$388
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$648