Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.84% first-year return on $72,600 initial cash invested.
-10.84%
Cash On Cash
3.13%
Cap Rate
0.53
DSCR
$1,529
Rent
-$656
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,529 income − $2,185 expenses = $656 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
$1,529
Total Expenses
$2,185
Mortgage P&I
83%
$1,274
Property Taxes
6%
$87
Home Insurance
6%
$91
HOA
0%
$0
Property Management
15%
$229
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$382