Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.17% first-year return on $73,608 initial cash invested.
-10.17%
Cash On Cash
3.5%
Cap Rate
0.58
DSCR
$1,825
Rent
-$624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,825 income − $2,449 expenses = $624 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,608
Downpayment
20%
$52,960
Closing costs
1%
$2,648
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,825
Total Expenses
$2,449
Mortgage P&I
72%
$1,323
Property Taxes
9%
$156
Home Insurance
5%
$94
HOA
0%
$0
Property Management
15%
$274
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$456