Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.01% first-year return on $73,524 initial cash invested.
-2.01%
Cash On Cash
5.66%
Cap Rate
0.99
DSCR
$2,665
Rent
-$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,665 income − $2,788 expenses = $123 out of pocket
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,524
Downpayment
20%
$52,880
Closing costs
1%
$2,644
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,665
Total Expenses
$2,788
Mortgage P&I
47%
$1,264
Property Taxes
6%
$151
Home Insurance
3%
$93
HOA
0%
$0
Property Management
15%
$400
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$666