Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.3% first-year return on $73,062 initial cash invested.
-1.3%
Cash On Cash
6.25%
Cap Rate
1.02
DSCR
$2,783
Rent
-$79
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,783 income − $2,862 expenses = $79 out of pocket
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,062
Downpayment
20%
$52,440
Closing costs
1%
$2,622
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,783
Total Expenses
$2,862
Mortgage P&I
48%
$1,333
Property Taxes
4%
$100
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$417
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$696