Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.74% first-year return on $73,755 initial cash invested.
-1.74%
Cash On Cash
6.46%
Cap Rate
1
DSCR
$2,810
Rent
-$107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,810 income − $2,917 expenses = $107 out of pocket
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,755
Downpayment
20%
$53,100
Closing costs
1%
$2,655
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,810
Total Expenses
$2,917
Mortgage P&I
51%
$1,424
Property Taxes
2%
$65
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$422
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$702