Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.36% first-year return on $73,062 initial cash invested.
-8.36%
Cash On Cash
4.14%
Cap Rate
0.68
DSCR
$1,988
Rent
-$509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,988 income − $2,497 expenses = $509 out of pocket
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,062
Downpayment
20%
$52,440
Closing costs
1%
$2,622
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,988
Total Expenses
$2,497
Mortgage P&I
67%
$1,333
Property Taxes
6%
$113
Home Insurance
5%
$96
HOA
0%
$0
Property Management
15%
$298
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$497