Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.94% first-year return on $72,957 initial cash invested.
-11.94%
Cash On Cash
2.84%
Cap Rate
0.49
DSCR
$1,933
Rent
-$726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,933 income − $2,659 expenses = $726 out of pocket
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,957
Downpayment
20%
$52,340
Closing costs
1%
$2,617
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,933
Total Expenses
$2,659
Mortgage P&I
66%
$1,268
Property Taxes
10%
$192
Home Insurance
5%
$92
HOA
9%
$180
Property Management
15%
$290
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$483