Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.89% first-year return on $73,818 initial cash invested.
-1.89%
Cash On Cash
5.85%
Cap Rate
0.99
DSCR
$2,736
Rent
-$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,736 income − $2,852 expenses = $116 out of pocket
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,818
Downpayment
20%
$53,160
Closing costs
1%
$2,658
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,736
Total Expenses
$2,852
Mortgage P&I
48%
$1,302
Property Taxes
5%
$137
Home Insurance
4%
$101
HOA
0%
$0
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$684