Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.16% first-year return on $73,692 initial cash invested.
-10.16%
Cash On Cash
3.79%
Cap Rate
0.61
DSCR
$2,406
Rent
-$624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,406 income − $3,030 expenses = $624 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,692
Downpayment
20%
$53,040
Closing costs
1%
$2,652
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,406
Total Expenses
$3,030
Mortgage P&I
57%
$1,365
Property Taxes
10%
$236
Home Insurance
4%
$94
HOA
7%
$180
Property Management
15%
$361
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$602