Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.74% first-year return on $72,600 initial cash invested.
-0.74%
Cash On Cash
6.33%
Cap Rate
1.06
DSCR
$2,967
Rent
-$45
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,967 income − $3,012 expenses = $45 out of pocket
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,600
Downpayment
20%
$52,000
Closing costs
1%
$2,600
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,967
Total Expenses
$3,012
Mortgage P&I
44%
$1,298
Property Taxes
7%
$198
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$445
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$742