Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.22% first-year return on $73,503 initial cash invested.
-5.22%
Cash On Cash
5.13%
Cap Rate
0.85
DSCR
$3,032
Rent
-$320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,032 income − $3,352 expenses = $320 out of pocket
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,503
Downpayment
20%
$52,860
Closing costs
1%
$2,643
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,032
Total Expenses
$3,352
Mortgage P&I
44%
$1,329
Property Taxes
14%
$427
Home Insurance
3%
$94
HOA
2%
$47
Property Management
15%
$455
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$758