Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.76% first-year return on $73,839 initial cash invested.
-6.76%
Cash On Cash
4.58%
Cap Rate
0.75
DSCR
$2,155
Rent
-$416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,155 income − $2,571 expenses = $416 out of pocket
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,839
Downpayment
20%
$53,180
Closing costs
1%
$2,659
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,155
Total Expenses
$2,571
Mortgage P&I
62%
$1,345
Property Taxes
5%
$98
Home Insurance
4%
$94
HOA
0%
$0
Property Management
15%
$323
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$539