Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.32% first-year return on $72,579 initial cash invested.
-8.32%
Cash On Cash
4.35%
Cap Rate
0.69
DSCR
$2,198
Rent
-$503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,198 income − $2,701 expenses = $503 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,579
Downpayment
20%
$51,980
Closing costs
1%
$2,599
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,198
Total Expenses
$2,701
Mortgage P&I
62%
$1,357
Property Taxes
9%
$197
Home Insurance
4%
$91
HOA
0%
$0
Property Management
15%
$330
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$550