Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.62% first-year return on $73,566 initial cash invested.
-0.62%
Cash On Cash
6.27%
Cap Rate
1.05
DSCR
$2,736
Rent
-$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,736 income − $2,774 expenses = $38 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,566
Downpayment
20%
$52,920
Closing costs
1%
$2,646
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,736
Total Expenses
$2,774
Mortgage P&I
48%
$1,311
Property Taxes
2%
$57
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$684