Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.21% first-year return on $72,558 initial cash invested.
-3.21%
Cash On Cash
5.7%
Cap Rate
0.93
DSCR
$2,689
Rent
-$194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,689 income − $2,883 expenses = $194 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,689
Total Expenses
$2,883
Mortgage P&I
49%
$1,319
Property Taxes
7%
$182
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$403
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$672