Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.17% first-year return on $73,356 initial cash invested.
-4.17%
Cash On Cash
5.23%
Cap Rate
0.88
DSCR
$2,490
Rent
-$255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,490 income − $2,745 expenses = $255 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
$2,490
Total Expenses
$2,745
Mortgage P&I
52%
$1,304
Property Taxes
6%
$151
Home Insurance
4%
$94
HOA
0%
$0
Property Management
15%
$374
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$622