Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.03% first-year return on $72,445 initial cash invested.
-8.03%
Cash On Cash
4.26%
Cap Rate
0.71
DSCR
$2,624
Rent
-$485
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,624 income − $3,109 expenses = $485 out of pocket
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,445
Downpayment
20%
$51,852
Closing costs
1%
$2,593
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,624
Total Expenses
$3,109
Mortgage P&I
50%
$1,301
Property Taxes
16%
$428
Home Insurance
3%
$91
HOA
1%
$29
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$656