Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.43% first-year return on $73,755 initial cash invested.
-3.43%
Cash On Cash
5.38%
Cap Rate
0.92
DSCR
$2,543
Rent
-$211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,543 income − $2,754 expenses = $211 out of pocket
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,755
Downpayment
20%
$53,100
Closing costs
1%
$2,655
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,543
Total Expenses
$2,754
Mortgage P&I
51%
$1,299
Property Taxes
5%
$138
Home Insurance
4%
$96
HOA
0%
$0
Property Management
15%
$381
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$636