Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.33% first-year return on $72,390 initial cash invested.
-4.33%
Cash On Cash
5.61%
Cap Rate
0.89
DSCR
$2,634
Rent
-$261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,634 income − $2,895 expenses = $261 out of pocket
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,390
Downpayment
20%
$51,800
Closing costs
1%
$2,590
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,634
Total Expenses
$2,895
Mortgage P&I
52%
$1,367
Property Taxes
7%
$174
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$395
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$658