Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.17% first-year return on $73,020 initial cash invested.
-3.17%
Cash On Cash
5.48%
Cap Rate
0.93
DSCR
$2,499
Rent
-$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,499 income − $2,692 expenses = $193 out of pocket
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,020
Downpayment
20%
$52,400
Closing costs
1%
$2,620
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,499
Total Expenses
$2,692
Mortgage P&I
52%
$1,289
Property Taxes
4%
$110
Home Insurance
4%
$93
HOA
0%
$0
Property Management
15%
$375
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$625