Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.77% first-year return on $72,642 initial cash invested.
-5.77%
Cash On Cash
5.45%
Cap Rate
0.82
DSCR
$2,399
Rent
-$349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,399 income − $2,748 expenses = $349 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,642
Downpayment
20%
$52,040
Closing costs
1%
$2,602
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,399
Total Expenses
$2,748
Mortgage P&I
60%
$1,435
Property Taxes
3%
$61
Home Insurance
4%
$100
HOA
0%
$0
Property Management
15%
$360
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$600