Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.13% first-year return on $72,306 initial cash invested.
-4.13%
Cash On Cash
5.18%
Cap Rate
0.89
DSCR
$2,699
Rent
-$249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,699 income − $2,948 expenses = $249 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
$2,699
Total Expenses
$2,948
Mortgage P&I
47%
$1,257
Property Taxes
11%
$302
Home Insurance
3%
$93
HOA
0%
$0
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$675