Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.25% first-year return on $72,138 initial cash invested.
-10.25%
Cash On Cash
3.62%
Cap Rate
0.59
DSCR
$1,754
Rent
-$616
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,754 income − $2,370 expenses = $616 out of pocket
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,138
Downpayment
20%
$51,560
Closing costs
1%
$2,578
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,754
Total Expenses
$2,370
Mortgage P&I
75%
$1,323
Property Taxes
6%
$113
Home Insurance
5%
$93
HOA
0%
$0
Property Management
15%
$263
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$438