Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.32% first-year return on $72,579 initial cash invested.
-4.32%
Cash On Cash
5.24%
Cap Rate
0.89
DSCR
$3,146
Rent
-$261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,146 income − $3,407 expenses = $261 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,579
Downpayment
20%
$51,980
Closing costs
1%
$2,599
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,146
Total Expenses
$3,407
Mortgage P&I
40%
$1,269
Property Taxes
17%
$537
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$786