Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.88% first-year return on $73,335 initial cash invested.
-2.88%
Cash On Cash
5.87%
Cap Rate
0.95
DSCR
$2,742
Rent
-$176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,742 income − $2,918 expenses = $176 out of pocket
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,335
Downpayment
20%
$52,700
Closing costs
1%
$2,635
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,742
Total Expenses
$2,918
Mortgage P&I
49%
$1,356
Property Taxes
2%
$67
Home Insurance
3%
$93
HOA
3%
$85
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$686