Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.99% first-year return on $72,537 initial cash invested.
-9.99%
Cash On Cash
3.6%
Cap Rate
0.59
DSCR
$1,806
Rent
-$604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,806 income − $2,410 expenses = $604 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,537
Downpayment
20%
$51,940
Closing costs
1%
$2,597
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,806
Total Expenses
$2,410
Mortgage P&I
73%
$1,312
Property Taxes
5%
$96
Home Insurance
7%
$135
HOA
0%
$0
Property Management
15%
$271
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$452