Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.28% first-year return on $72,180 initial cash invested.
-1.28%
Cash On Cash
6.21%
Cap Rate
1.03
DSCR
$2,845
Rent
-$77
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,845 income − $2,922 expenses = $77 out of pocket
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,180
Downpayment
20%
$51,600
Closing costs
1%
$2,580
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,845
Total Expenses
$2,922
Mortgage P&I
46%
$1,298
Property Taxes
6%
$165
Home Insurance
3%
$93
HOA
0%
$0
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$711