Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.98% first-year return on $72,768 initial cash invested.
-6.98%
Cash On Cash
4.35%
Cap Rate
0.73
DSCR
$2,050
Rent
-$423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,050 income − $2,473 expenses = $423 out of pocket
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,768
Downpayment
20%
$52,160
Closing costs
1%
$2,608
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,050
Total Expenses
$2,473
Mortgage P&I
63%
$1,286
Property Taxes
5%
$110
Home Insurance
5%
$93
HOA
0%
$0
Property Management
15%
$308
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$512