Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.21% first-year return on $72,642 initial cash invested.
-0.21%
Cash On Cash
6.67%
Cap Rate
1.08
DSCR
$2,947
Rent
-$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,947 income − $2,960 expenses = $13 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,642
Downpayment
20%
$52,040
Closing costs
1%
$2,602
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,947
Total Expenses
$2,960
Mortgage P&I
46%
$1,342
Property Taxes
4%
$110
Home Insurance
3%
$93
HOA
0%
$0
Property Management
15%
$442
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$737