Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.88% first-year return on $73,902 initial cash invested.
-7.88%
Cash On Cash
4.27%
Cap Rate
0.71
DSCR
$2,316
Rent
-$485
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,316 income − $2,801 expenses = $485 out of pocket
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,902
Downpayment
20%
$53,240
Closing costs
1%
$2,662
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,316
Total Expenses
$2,801
Mortgage P&I
58%
$1,339
Property Taxes
11%
$254
Home Insurance
4%
$96
HOA
0%
$0
Property Management
15%
$347
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$579