Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.93% first-year return on $72,495 initial cash invested.
-0.93%
Cash On Cash
6.12%
Cap Rate
1.05
DSCR
$3,079
Rent
-$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,079 income − $3,135 expenses = $56 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,495
Downpayment
20%
$51,900
Closing costs
1%
$2,595
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,079
Total Expenses
$3,135
Mortgage P&I
41%
$1,257
Property Taxes
10%
$306
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$770