Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.32% first-year return on $73,881 initial cash invested.
-8.32%
Cash On Cash
4.21%
Cap Rate
0.68
DSCR
$2,023
Rent
-$512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,023 income − $2,535 expenses = $512 out of pocket
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,881
Downpayment
20%
$53,220
Closing costs
1%
$2,661
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,023
Total Expenses
$2,535
Mortgage P&I
67%
$1,365
Property Taxes
5%
$103
Home Insurance
5%
$96
HOA
0%
$0
Property Management
15%
$303
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$506