Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.4% first-year return on $72,369 initial cash invested.
-26.4%
Cash On Cash
-1.09%
Cap Rate
-0.18
DSCR
$728
Rent
-$1,592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$728 income − $2,320 expenses = $1,592 out of pocket
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,369
Downpayment
20%
$51,780
Closing costs
1%
$2,589
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$728
Total Expenses
$2,320
Mortgage P&I
182%
$1,327
Property Taxes
76%
$553
Home Insurance
13%
$91
HOA
0%
$0
Property Management
15%
$109
CapEx
4%
$29
Vacancy
0%
$0
Maintenance
4%
$29
Other
25%
$182