Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.17% first-year return on $72,369 initial cash invested.
-9.17%
Cash On Cash
3.82%
Cap Rate
0.64
DSCR
$2,064
Rent
-$553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,064 income − $2,617 expenses = $553 out of pocket
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,369
Downpayment
20%
$51,780
Closing costs
1%
$2,589
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,064
Total Expenses
$2,617
Mortgage P&I
63%
$1,294
Property Taxes
12%
$240
Home Insurance
4%
$91
HOA
0%
$0
Property Management
15%
$310
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$516