Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.48% first-year return on $72,474 initial cash invested.
-2.48%
Cash On Cash
5.91%
Cap Rate
0.98
DSCR
$3,247
Rent
-$150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,247 income − $3,397 expenses = $150 out of pocket
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,474
Downpayment
20%
$51,880
Closing costs
1%
$2,594
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,247
Total Expenses
$3,397
Mortgage P&I
40%
$1,298
Property Taxes
13%
$414
Home Insurance
4%
$126
HOA
0%
$0
Property Management
15%
$487
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$812