Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.92% first-year return on $72,579 initial cash invested.
-1.92%
Cash On Cash
6.09%
Cap Rate
1
DSCR
$3,006
Rent
-$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,006 income − $3,122 expenses = $116 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,006
Total Expenses
$3,122
Mortgage P&I
44%
$1,316
Property Taxes
9%
$272
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$451
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$752