Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.15% first-year return on $73,587 initial cash invested.
-6.15%
Cash On Cash
4.62%
Cap Rate
0.78
DSCR
$2,153
Rent
-$377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,153 income − $2,530 expenses = $377 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,587
Downpayment
20%
$52,940
Closing costs
1%
$2,647
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,153
Total Expenses
$2,530
Mortgage P&I
61%
$1,309
Property Taxes
4%
$92
Home Insurance
4%
$96
HOA
0%
$0
Property Management
15%
$323
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$538