Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.98% first-year return on $72,369 initial cash invested.
-26.98%
Cash On Cash
-1.27%
Cap Rate
-0.21
DSCR
$664
Rent
-$1,627
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$664 income − $2,291 expenses = $1,627 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
$664
Total Expenses
$2,291
Mortgage P&I
200%
$1,327
Property Taxes
83%
$553
Home Insurance
14%
$91
HOA
0%
$0
Property Management
15%
$100
CapEx
4%
$27
Vacancy
0%
$0
Maintenance
4%
$27
Other
25%
$166