Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.81% first-year return on $72,789 initial cash invested.
-6.81%
Cash On Cash
4.62%
Cap Rate
0.76
DSCR
$2,277
Rent
-$413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,277 income − $2,690 expenses = $413 out of pocket
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,789
Downpayment
20%
$52,180
Closing costs
1%
$2,609
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,277
Total Expenses
$2,690
Mortgage P&I
58%
$1,327
Property Taxes
8%
$176
Home Insurance
4%
$94
HOA
0%
$0
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$569