Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.94% first-year return on $73,860 initial cash invested.
-8.94%
Cash On Cash
3.97%
Cap Rate
0.66
DSCR
$2,407
Rent
-$550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,407 income − $2,957 expenses = $550 out of pocket
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,860
Downpayment
20%
$53,200
Closing costs
1%
$2,660
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,407
Total Expenses
$2,957
Mortgage P&I
55%
$1,335
Property Taxes
14%
$332
Home Insurance
4%
$100
HOA
1%
$35
Property Management
15%
$361
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$602