Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.89% first-year return on $72,579 initial cash invested.
-5.89%
Cash On Cash
5.08%
Cap Rate
0.81
DSCR
$2,652
Rent
-$356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,652 income − $3,008 expenses = $356 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,652
Total Expenses
$3,008
Mortgage P&I
51%
$1,350
Property Taxes
11%
$294
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$398
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$663