Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.85% first-year return on $72,600 initial cash invested.
-3.85%
Cash On Cash
5.54%
Cap Rate
0.9
DSCR
$2,508
Rent
-$233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,508 income − $2,741 expenses = $233 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,508
Total Expenses
$2,741
Mortgage P&I
53%
$1,334
Property Taxes
5%
$113
Home Insurance
4%
$91
HOA
0%
$0
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$627