Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.13% first-year return on $72,600 initial cash invested.
-22.13%
Cash On Cash
-0.21%
Cap Rate
-0.04
DSCR
$789
Rent
-$1,339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$789 income − $2,128 expenses = $1,339 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,600
Downpayment
20%
$52,000
Closing costs
1%
$2,600
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$789
Total Expenses
$2,128
Mortgage P&I
160%
$1,261
Property Taxes
50%
$397
Home Insurance
12%
$91
HOA
0%
$0
Property Management
15%
$118
CapEx
4%
$32
Vacancy
0%
$0
Maintenance
4%
$32
Other
25%
$197