Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3% first-year return on $73,272 initial cash invested.
-3%
Cash On Cash
6.04%
Cap Rate
0.96
DSCR
$3,201
Rent
-$183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,201 income − $3,384 expenses = $183 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
$3,201
Total Expenses
$3,384
Mortgage P&I
43%
$1,380
Property Taxes
12%
$377
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$480
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$800