Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.58% first-year return on $72,789 initial cash invested.
-7.58%
Cash On Cash
4.93%
Cap Rate
0.74
DSCR
$2,195
Rent
-$460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,195 income − $2,655 expenses = $460 out of pocket
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,789
Downpayment
20%
$52,180
Closing costs
1%
$2,609
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,195
Total Expenses
$2,655
Mortgage P&I
66%
$1,443
Property Taxes
3%
$65
Home Insurance
4%
$93
HOA
0%
$0
Property Management
15%
$329
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$549