Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.58% first-year return on $72,579 initial cash invested.
-6.58%
Cash On Cash
4.49%
Cap Rate
0.75
DSCR
$2,030
Rent
-$398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,030 income − $2,428 expenses = $398 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,030
Total Expenses
$2,428
Mortgage P&I
64%
$1,289
Property Taxes
4%
$74
Home Insurance
4%
$91
HOA
0%
$0
Property Management
15%
$304
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$508