Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.81% first-year return on $72,600 initial cash invested.
-2.81%
Cash On Cash
5.59%
Cap Rate
0.96
DSCR
$3,034
Rent
-$170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,034 income − $3,204 expenses = $170 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
$3,034
Total Expenses
$3,204
Mortgage P&I
42%
$1,261
Property Taxes
13%
$397
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$455
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$758