Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.69% first-year return on $72,579 initial cash invested.
-9.69%
Cash On Cash
3.92%
Cap Rate
0.63
DSCR
$2,429
Rent
-$586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,429 income − $3,015 expenses = $586 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,579
Downpayment
20%
$51,980
Closing costs
1%
$2,599
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,429
Total Expenses
$3,015
Mortgage P&I
55%
$1,339
Property Taxes
17%
$420
Home Insurance
4%
$91
HOA
0%
$0
Property Management
15%
$364
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$607