Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.68% first-year return on $72,600 initial cash invested.
-4.68%
Cash On Cash
5.18%
Cap Rate
0.87
DSCR
$2,902
Rent
-$283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,902 income − $3,185 expenses = $283 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,600
Downpayment
20%
$52,000
Closing costs
1%
$2,600
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,902
Total Expenses
$3,185
Mortgage P&I
44%
$1,289
Property Taxes
14%
$412
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$435
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$726