Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.31% first-year return on $72,327 initial cash invested.
-2.31%
Cash On Cash
6.59%
Cap Rate
0.99
DSCR
$2,986
Rent
-$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,986 income − $3,125 expenses = $139 out of pocket
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,327
Downpayment
20%
$51,740
Closing costs
1%
$2,587
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,986
Total Expenses
$3,125
Mortgage P&I
48%
$1,441
Property Taxes
6%
$173
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$448
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$746