Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.52% first-year return on $72,306 initial cash invested.
-3.52%
Cash On Cash
5.36%
Cap Rate
0.92
DSCR
$2,770
Rent
-$212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,770 income − $2,982 expenses = $212 out of pocket
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,306
Downpayment
20%
$51,720
Closing costs
1%
$2,586
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,770
Total Expenses
$2,982
Mortgage P&I
45%
$1,257
Property Taxes
11%
$302
Home Insurance
3%
$93
HOA
0%
$0
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$692