Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.18% first-year return on $72,558 initial cash invested.
-0.18%
Cash On Cash
7.39%
Cap Rate
1.09
DSCR
$3,676
Rent
-$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,676 income − $3,687 expenses = $11 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,558
Downpayment
20%
$51,960
Closing costs
1%
$2,598
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,676
Total Expenses
$3,687
Mortgage P&I
40%
$1,465
Property Taxes
10%
$365
Home Insurance
3%
$93
HOA
0%
$0
Property Management
15%
$551
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$919