Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.31% first-year return on $73,062 initial cash invested.
-1.31%
Cash On Cash
6.4%
Cap Rate
1.04
DSCR
$3,390
Rent
-$80
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,390 income − $3,470 expenses = $80 out of pocket
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,062
Downpayment
20%
$52,440
Closing costs
1%
$2,622
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,390
Total Expenses
$3,470
Mortgage P&I
40%
$1,343
Property Taxes
12%
$406
Home Insurance
3%
$93
HOA
0%
$0
Property Management
15%
$508
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$848