Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.88% first-year return on $73,356 initial cash invested.
-3.88%
Cash On Cash
5.32%
Cap Rate
0.9
DSCR
$2,522
Rent
-$237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,522 income − $2,759 expenses = $237 out of pocket
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,356
Downpayment
20%
$52,720
Closing costs
1%
$2,636
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,522
Total Expenses
$2,759
Mortgage P&I
52%
$1,304
Property Taxes
6%
$151
Home Insurance
4%
$94
HOA
0%
$0
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$630