Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -35.19% first-year return on $72,600 initial cash invested.
-35.19%
Cash On Cash
-3.89%
Cap Rate
-0.65
DSCR
$0
Rent
-$2,129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $2,129 expenses = $2,129 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
$0
Total Expenses
$2,129
Mortgage P&I
12870000%
$1,287
Property Taxes
7510000%
$751
Home Insurance
910000%
$91
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0