Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.45% first-year return on $73,524 initial cash invested.
-2.45%
Cash On Cash
5.84%
Cap Rate
0.98
DSCR
$2,955
Rent
-$150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,955 income − $3,105 expenses = $150 out of pocket
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,524
Downpayment
20%
$52,880
Closing costs
1%
$2,644
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,955
Total Expenses
$3,105
Mortgage P&I
45%
$1,318
Property Taxes
9%
$278
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$443
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$739