Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.07% first-year return on $72,117 initial cash invested.
-6.07%
Cash On Cash
4.71%
Cap Rate
0.79
DSCR
$2,269
Rent
-$365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,269 income − $2,634 expenses = $365 out of pocket
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,117
Downpayment
20%
$51,540
Closing costs
1%
$2,577
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,269
Total Expenses
$2,634
Mortgage P&I
57%
$1,286
Property Taxes
7%
$167
Home Insurance
4%
$92
HOA
0%
$0
Property Management
15%
$340
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$567