Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.51% first-year return on $73,461 initial cash invested.
-4.51%
Cash On Cash
5.34%
Cap Rate
0.88
DSCR
$2,717
Rent
-$276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,717 income − $2,993 expenses = $276 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
$2,717
Total Expenses
$2,993
Mortgage P&I
49%
$1,343
Property Taxes
9%
$251
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$408
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$679