Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.5% first-year return on $72,432 initial cash invested.
-22.5%
Cash On Cash
-0.13%
Cap Rate
-0.02
DSCR
$837
Rent
-$1,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$837 income − $2,195 expenses = $1,358 out of pocket
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,432
Downpayment
20%
$51,840
Closing costs
1%
$2,592
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$837
Total Expenses
$2,195
Mortgage P&I
155%
$1,297
Property Taxes
48%
$404
Home Insurance
11%
$93
HOA
0%
$0
Property Management
15%
$126
CapEx
4%
$33
Vacancy
0%
$0
Maintenance
4%
$33
Other
25%
$209