Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.74% first-year return on $73,356 initial cash invested.
-4.74%
Cash On Cash
5.06%
Cap Rate
0.85
DSCR
$2,421
Rent
-$290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,421 income − $2,711 expenses = $290 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
$2,421
Total Expenses
$2,711
Mortgage P&I
54%
$1,304
Property Taxes
6%
$151
Home Insurance
4%
$94
HOA
0%
$0
Property Management
15%
$363
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$605