Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.83% first-year return on $72,369 initial cash invested.
-4.83%
Cash On Cash
4.97%
Cap Rate
0.86
DSCR
$2,740
Rent
-$291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,740 income − $3,031 expenses = $291 out of pocket
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,369
Downpayment
20%
$51,780
Closing costs
1%
$2,589
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,740
Total Expenses
$3,031
Mortgage P&I
46%
$1,254
Property Taxes
14%
$370
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$685