Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.38% first-year return on $73,482 initial cash invested.
-4.38%
Cash On Cash
5.31%
Cap Rate
0.89
DSCR
$2,972
Rent
-$268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,972 income − $3,240 expenses = $268 out of pocket
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,482
Downpayment
20%
$52,840
Closing costs
1%
$2,642
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,972
Total Expenses
$3,240
Mortgage P&I
44%
$1,318
Property Taxes
13%
$401
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$446
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$743