Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.59% first-year return on $73,629 initial cash invested.
-7.59%
Cash On Cash
4.09%
Cap Rate
0.7
DSCR
$1,958
Rent
-$466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,958 income − $2,424 expenses = $466 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,629
Downpayment
20%
$52,980
Closing costs
1%
$2,649
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,958
Total Expenses
$2,424
Mortgage P&I
66%
$1,291
Property Taxes
5%
$100
Home Insurance
5%
$93
HOA
0%
$0
Property Management
15%
$294
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$490