Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.31% first-year return on $73,440 initial cash invested.
-4.31%
Cash On Cash
5.2%
Cap Rate
0.87
DSCR
$2,252
Rent
-$264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,252 income − $2,516 expenses = $264 out of pocket
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,440
Downpayment
20%
$52,800
Closing costs
1%
$2,640
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,252
Total Expenses
$2,516
Mortgage P&I
59%
$1,318
Property Taxes
0%
$5
Home Insurance
4%
$92
HOA
1%
$20
Property Management
15%
$338
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$563