Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.4% first-year return on $72,831 initial cash invested.
-4.4%
Cash On Cash
5.25%
Cap Rate
0.87
DSCR
$2,537
Rent
-$267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,537 income − $2,804 expenses = $267 out of pocket
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,831
Downpayment
20%
$52,220
Closing costs
1%
$2,611
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,537
Total Expenses
$2,804
Mortgage P&I
52%
$1,308
Property Taxes
7%
$167
Home Insurance
4%
$92
HOA
1%
$20
Property Management
15%
$381
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$634