Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.43% first-year return on $72,600 initial cash invested.
-8.43%
Cash On Cash
4.03%
Cap Rate
0.69
DSCR
$2,763
Rent
-$510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,763 income − $3,273 expenses = $510 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,763
Total Expenses
$3,273
Mortgage P&I
46%
$1,272
Property Taxes
20%
$555
Home Insurance
3%
$91
HOA
1%
$28
Property Management
15%
$414
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$691