Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.71% first-year return on $73,041 initial cash invested.
-8.71%
Cash On Cash
3.97%
Cap Rate
0.66
DSCR
$2,151
Rent
-$530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,151 income − $2,681 expenses = $530 out of pocket
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,041
Downpayment
20%
$52,420
Closing costs
1%
$2,621
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,151
Total Expenses
$2,681
Mortgage P&I
61%
$1,312
Property Taxes
11%
$240
Home Insurance
4%
$94
HOA
0%
$2
Property Management
15%
$323
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$538