Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.32% first-year return on $72,508 initial cash invested.
-8.32%
Cash On Cash
4.23%
Cap Rate
0.68
DSCR
$1,959
Rent
-$503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,959 income − $2,462 expenses = $503 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,508
Downpayment
20%
$51,912
Closing costs
1%
$2,596
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,959
Total Expenses
$2,462
Mortgage P&I
68%
$1,339
Property Taxes
5%
$92
Home Insurance
5%
$91
HOA
0%
$0
Property Management
15%
$294
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$490