Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.42% first-year return on $73,419 initial cash invested.
-3.42%
Cash On Cash
5.42%
Cap Rate
0.92
DSCR
$2,471
Rent
-$209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,471 income − $2,680 expenses = $209 out of pocket
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,419
Downpayment
20%
$52,780
Closing costs
1%
$2,639
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,471
Total Expenses
$2,680
Mortgage P&I
53%
$1,301
Property Taxes
4%
$99
Home Insurance
4%
$93
HOA
0%
$0
Property Management
15%
$371
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$618