Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.15% first-year return on $73,377 initial cash invested.
-4.15%
Cash On Cash
5.43%
Cap Rate
0.88
DSCR
$2,432
Rent
-$254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,432 income − $2,686 expenses = $254 out of pocket
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,377
Downpayment
20%
$52,740
Closing costs
1%
$2,637
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,432
Total Expenses
$2,686
Mortgage P&I
56%
$1,351
Property Taxes
2%
$60
Home Insurance
4%
$94
HOA
1%
$14
Property Management
15%
$365
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$608