Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.04% first-year return on $73,839 initial cash invested.
-9.04%
Cash On Cash
3.84%
Cap Rate
0.65
DSCR
$2,672
Rent
-$556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,672 income − $3,228 expenses = $556 out of pocket
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,839
Downpayment
20%
$53,180
Closing costs
1%
$2,659
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,672
Total Expenses
$3,228
Mortgage P&I
49%
$1,299
Property Taxes
20%
$532
Home Insurance
4%
$114
HOA
0%
$0
Property Management
15%
$401
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$668