Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.75% first-year return on $73,461 initial cash invested.
-4.75%
Cash On Cash
5.27%
Cap Rate
0.86
DSCR
$2,688
Rent
-$291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,688 income − $2,979 expenses = $291 out of pocket
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,461
Downpayment
20%
$52,820
Closing costs
1%
$2,641
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,688
Total Expenses
$2,979
Mortgage P&I
50%
$1,343
Property Taxes
9%
$251
Home Insurance
4%
$94
HOA
0%
$0
Property Management
15%
$403
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$672