Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.07% first-year return on $72,558 initial cash invested.
-8.07%
Cash On Cash
3.94%
Cap Rate
0.68
DSCR
$2,046
Rent
-$488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,046 income − $2,534 expenses = $488 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,558
Downpayment
20%
$51,960
Closing costs
1%
$2,598
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,046
Total Expenses
$2,534
Mortgage P&I
62%
$1,260
Property Taxes
10%
$197
Home Insurance
5%
$94
HOA
0%
$0
Property Management
15%
$307
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$512