Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.24% first-year return on $72,180 initial cash invested.
-5.24%
Cash On Cash
4.93%
Cap Rate
0.83
DSCR
$2,556
Rent
-$315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,556 income − $2,871 expenses = $315 out of pocket
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,180
Downpayment
20%
$51,600
Closing costs
1%
$2,580
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,556
Total Expenses
$2,871
Mortgage P&I
50%
$1,273
Property Taxes
10%
$267
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$639