Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.31% first-year return on $72,789 initial cash invested.
-3.31%
Cash On Cash
5.56%
Cap Rate
0.93
DSCR
$2,698
Rent
-$201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,698 income − $2,899 expenses = $201 out of pocket
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,789
Downpayment
20%
$52,180
Closing costs
1%
$2,609
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,698
Total Expenses
$2,899
Mortgage P&I
48%
$1,302
Property Taxes
8%
$208
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$674