Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8% first-year return on $72,306 initial cash invested.
-8%
Cash On Cash
4.42%
Cap Rate
0.71
DSCR
$2,381
Rent
-$482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,381 income − $2,863 expenses = $482 out of pocket
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,306
Downpayment
20%
$51,720
Closing costs
1%
$2,586
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,381
Total Expenses
$2,863
Mortgage P&I
56%
$1,340
Property Taxes
12%
$291
Home Insurance
4%
$90
HOA
0%
$0
Property Management
15%
$357
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$595