Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.93% first-year return on $72,600 initial cash invested.
-4.93%
Cash On Cash
5.08%
Cap Rate
0.85
DSCR
$2,654
Rent
-$298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,654 income − $2,952 expenses = $298 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,654
Total Expenses
$2,952
Mortgage P&I
49%
$1,293
Property Taxes
10%
$259
Home Insurance
3%
$91
HOA
1%
$35
Property Management
15%
$398
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$664