Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.19% first-year return on $73,860 initial cash invested.
-2.19%
Cash On Cash
6.16%
Cap Rate
0.99
DSCR
$3,006
Rent
-$135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,006 income − $3,141 expenses = $135 out of pocket
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,860
Downpayment
20%
$53,200
Closing costs
1%
$2,660
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,006
Total Expenses
$3,141
Mortgage P&I
46%
$1,381
Property Taxes
7%
$223
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$451
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$752