Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.43% first-year return on $72,936 initial cash invested.
-10.43%
Cash On Cash
3.72%
Cap Rate
0.6
DSCR
$2,344
Rent
-$634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,344 income − $2,978 expenses = $634 out of pocket
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,936
Downpayment
20%
$52,320
Closing costs
1%
$2,616
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,344
Total Expenses
$2,978
Mortgage P&I
58%
$1,351
Property Taxes
18%
$413
Home Insurance
4%
$88
HOA
0%
$0
Property Management
15%
$352
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$586