Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.89% first-year return on $73,377 initial cash invested.
-3.89%
Cash On Cash
5.52%
Cap Rate
0.9
DSCR
$2,465
Rent
-$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,465 income − $2,703 expenses = $238 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
$2,465
Total Expenses
$2,703
Mortgage P&I
55%
$1,351
Property Taxes
2%
$60
Home Insurance
4%
$94
HOA
1%
$14
Property Management
15%
$370
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$616