Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.47% first-year return on $73,440 initial cash invested.
-5.47%
Cash On Cash
5.7%
Cap Rate
0.84
DSCR
$2,608
Rent
-$335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,608 income − $2,943 expenses = $335 out of pocket
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,440
Downpayment
20%
$52,800
Closing costs
1%
$2,640
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,608
Total Expenses
$2,943
Mortgage P&I
57%
$1,484
Property Taxes
4%
$114
Home Insurance
4%
$94
HOA
0%
$0
Property Management
15%
$391
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$652