Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.26% first-year return on $72,474 initial cash invested.
-3.26%
Cash On Cash
5.64%
Cap Rate
0.94
DSCR
$3,006
Rent
-$197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,006 income − $3,203 expenses = $197 out of pocket
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,474
Downpayment
20%
$51,880
Closing costs
1%
$2,594
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,006
Total Expenses
$3,203
Mortgage P&I
43%
$1,297
Property Taxes
12%
$369
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$451
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$752