Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.26% first-year return on $73,272 initial cash invested.
-7.26%
Cash On Cash
4.76%
Cap Rate
0.76
DSCR
$2,701
Rent
-$443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,701 income − $3,144 expenses = $443 out of pocket
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,272
Downpayment
20%
$52,640
Closing costs
1%
$2,632
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,701
Total Expenses
$3,144
Mortgage P&I
51%
$1,380
Property Taxes
14%
$377
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$675