Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.19% first-year return on $72,663 initial cash invested.
-1.19%
Cash On Cash
6.24%
Cap Rate
1.03
DSCR
$2,759
Rent
-$72
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,759 income − $2,831 expenses = $72 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,663
Downpayment
20%
$52,060
Closing costs
1%
$2,603
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,759
Total Expenses
$2,831
Mortgage P&I
48%
$1,315
Property Taxes
4%
$99
Home Insurance
3%
$93
HOA
0%
$0
Property Management
15%
$414
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$690