Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.88% first-year return on $72,600 initial cash invested.
-28.88%
Cash On Cash
-1.92%
Cap Rate
-0.32
DSCR
$489
Rent
-$1,747
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$489 income − $2,236 expenses = $1,747 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,600
Downpayment
20%
$52,000
Closing costs
1%
$2,600
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$489
Total Expenses
$2,236
Mortgage P&I
268%
$1,310
Property Taxes
112%
$549
Home Insurance
19%
$91
HOA
10%
$51
Property Management
15%
$73
CapEx
4%
$20
Vacancy
0%
$0
Maintenance
4%
$20
Other
25%
$122