Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.65% first-year return on $72,306 initial cash invested.
-3.65%
Cash On Cash
6.04%
Cap Rate
0.93
DSCR
$3,007
Rent
-$220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,007 income − $3,227 expenses = $220 out of pocket
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,306
Downpayment
20%
$51,720
Closing costs
1%
$2,586
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,007
Total Expenses
$3,227
Mortgage P&I
47%
$1,402
Property Taxes
10%
$294
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$451
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$752