Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.56% first-year return on $72,390 initial cash invested.
-9.56%
Cash On Cash
3.65%
Cap Rate
0.61
DSCR
$1,727
Rent
-$577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,727 income − $2,304 expenses = $577 out of pocket
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,390
Downpayment
20%
$51,800
Closing costs
1%
$2,590
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,727
Total Expenses
$2,304
Mortgage P&I
75%
$1,295
Property Taxes
5%
$89
Home Insurance
5%
$91
HOA
0%
$0
Property Management
15%
$259
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$432