Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.35% first-year return on $72,768 initial cash invested.
-7.35%
Cash On Cash
4.35%
Cap Rate
0.72
DSCR
$2,112
Rent
-$446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,112 income − $2,558 expenses = $446 out of pocket
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,768
Downpayment
20%
$52,160
Closing costs
1%
$2,608
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,112
Total Expenses
$2,558
Mortgage P&I
62%
$1,307
Property Taxes
6%
$135
Home Insurance
4%
$93
HOA
0%
$10
Property Management
15%
$317
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$528