Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.66% first-year return on $72,327 initial cash invested.
-1.66%
Cash On Cash
6.79%
Cap Rate
1.02
DSCR
$3,065
Rent
-$100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,065 income − $3,165 expenses = $100 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
$3,065
Total Expenses
$3,165
Mortgage P&I
47%
$1,441
Property Taxes
6%
$173
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$766