Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.12% first-year return on $72,369 initial cash invested.
-12.12%
Cash On Cash
2.94%
Cap Rate
0.49
DSCR
$1,834
Rent
-$731
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,834 income − $2,565 expenses = $731 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
$1,834
Total Expenses
$2,565
Mortgage P&I
70%
$1,292
Property Taxes
16%
$300
Home Insurance
5%
$94
HOA
0%
$0
Property Management
15%
$275
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$458