Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.34% first-year return on $73,398 initial cash invested.
-7.34%
Cash On Cash
4.73%
Cap Rate
0.76
DSCR
$2,809
Rent
-$449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,809 income − $3,258 expenses = $449 out of pocket
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,398
Downpayment
20%
$52,760
Closing costs
1%
$2,638
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,809
Total Expenses
$3,258
Mortgage P&I
49%
$1,377
Property Taxes
13%
$374
Home Insurance
3%
$93
HOA
2%
$67
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$702