Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.87% first-year return on $72,600 initial cash invested.
-19.87%
Cash On Cash
0.54%
Cap Rate
0.09
DSCR
$1,125
Rent
-$1,202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,125 income − $2,327 expenses = $1,202 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.2%
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
$1,125
Total Expenses
$2,327
Mortgage P&I
113%
$1,273
Property Taxes
38%
$423
Home Insurance
8%
$91
HOA
0%
$0
Property Management
15%
$169
CapEx
4%
$45
Vacancy
0%
$0
Maintenance
4%
$45
Other
25%
$281