Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.01% first-year return on $72,768 initial cash invested.
-8.01%
Cash On Cash
4.15%
Cap Rate
0.69
DSCR
$2,039
Rent
-$486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,039 income − $2,525 expenses = $486 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
$2,039
Total Expenses
$2,525
Mortgage P&I
64%
$1,307
Property Taxes
7%
$135
Home Insurance
5%
$93
HOA
0%
$10
Property Management
15%
$306
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$510