Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.7% first-year return on $72,642 initial cash invested.
-1.7%
Cash On Cash
5.93%
Cap Rate
1
DSCR
$2,620
Rent
-$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,620 income − $2,723 expenses = $103 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,642
Downpayment
20%
$52,040
Closing costs
1%
$2,602
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,620
Total Expenses
$2,723
Mortgage P&I
49%
$1,284
Property Taxes
3%
$88
Home Insurance
4%
$93
HOA
0%
$0
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$655