Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.09% first-year return on $72,600 initial cash invested.
-5.09%
Cash On Cash
4.93%
Cap Rate
0.83
DSCR
$2,321
Rent
-$308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,321 income − $2,629 expenses = $308 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,321
Total Expenses
$2,629
Mortgage P&I
55%
$1,283
Property Taxes
6%
$141
Home Insurance
4%
$91
HOA
0%
$0
Property Management
15%
$348
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$580