Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.15% first-year return on $73,356 initial cash invested.
-1.15%
Cash On Cash
6.49%
Cap Rate
1.04
DSCR
$3,220
Rent
-$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,220 income − $3,290 expenses = $70 out of pocket
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,356
Downpayment
20%
$52,720
Closing costs
1%
$2,636
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,220
Total Expenses
$3,290
Mortgage P&I
42%
$1,366
Property Taxes
9%
$284
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$805