Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.59% first-year return on $73,335 initial cash invested.
-0.59%
Cash On Cash
6.57%
Cap Rate
1.06
DSCR
$2,957
Rent
-$36
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,957 income − $2,993 expenses = $36 out of pocket
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,335
Downpayment
20%
$52,700
Closing costs
1%
$2,635
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,957
Total Expenses
$2,993
Mortgage P&I
46%
$1,361
Property Taxes
4%
$120
Home Insurance
3%
$93
HOA
0%
$0
Property Management
15%
$444
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$739