Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.05% first-year return on $72,600 initial cash invested.
-16.05%
Cash On Cash
2.03%
Cap Rate
0.33
DSCR
$1,528
Rent
-$971
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,528 income − $2,499 expenses = $971 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,528
Total Expenses
$2,499
Mortgage P&I
88%
$1,350
Property Taxes
21%
$325
Home Insurance
6%
$91
HOA
0%
$0
Property Management
15%
$229
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$382