Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.26% first-year return on $72,327 initial cash invested.
-4.26%
Cash On Cash
5.33%
Cap Rate
0.89
DSCR
$2,693
Rent
-$257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,693 income − $2,950 expenses = $257 out of pocket
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,327
Downpayment
20%
$51,740
Closing costs
1%
$2,587
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,693
Total Expenses
$2,950
Mortgage P&I
48%
$1,297
Property Taxes
10%
$269
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$673