Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.26% first-year return on $72,579 initial cash invested.
-13.26%
Cash On Cash
3.44%
Cap Rate
0.5
DSCR
$1,772
Rent
-$802
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,772 income − $2,574 expenses = $802 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,579
Downpayment
20%
$51,980
Closing costs
1%
$2,599
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,772
Total Expenses
$2,574
Mortgage P&I
83%
$1,475
Property Taxes
9%
$157
Home Insurance
5%
$91
HOA
0%
$0
Property Management
15%
$266
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$443