Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.21% first-year return on $72,453 initial cash invested.
-12.21%
Cash On Cash
2.83%
Cap Rate
0.48
DSCR
$1,891
Rent
-$737
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,891 income − $2,628 expenses = $737 out of pocket
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,453
Downpayment
20%
$51,860
Closing costs
1%
$2,593
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,891
Total Expenses
$2,628
Mortgage P&I
67%
$1,273
Property Taxes
17%
$312
Home Insurance
5%
$92
HOA
2%
$42
Property Management
15%
$284
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$473