Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.97% first-year return on $72,075 initial cash invested.
-12.97%
Cash On Cash
2.42%
Cap Rate
0.42
DSCR
$1,590
Rent
-$779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,590 income − $2,369 expenses = $779 out of pocket
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,075
Downpayment
20%
$51,500
Closing costs
1%
$2,575
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,590
Total Expenses
$2,369
Mortgage P&I
78%
$1,234
Property Taxes
18%
$281
Home Insurance
6%
$90
HOA
0%
$0
Property Management
15%
$238
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$398