Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.49% first-year return on $72,600 initial cash invested.
-7.49%
Cash On Cash
4.43%
Cap Rate
0.73
DSCR
$2,668
Rent
-$453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,668 income − $3,121 expenses = $453 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,668
Total Expenses
$3,121
Mortgage P&I
49%
$1,305
Property Taxes
15%
$394
Home Insurance
3%
$91
HOA
2%
$50
Property Management
15%
$400
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$667