Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.35% first-year return on $72,390 initial cash invested.
-5.35%
Cash On Cash
4.64%
Cap Rate
0.81
DSCR
$2,193
Rent
-$323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,193 income − $2,516 expenses = $323 out of pocket
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,390
Downpayment
20%
$51,800
Closing costs
1%
$2,590
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,193
Total Expenses
$2,516
Mortgage P&I
56%
$1,236
Property Taxes
6%
$136
Home Insurance
4%
$91
HOA
0%
$0
Property Management
15%
$329
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$548