Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.97% first-year return on $73,188 initial cash invested.
-5.97%
Cash On Cash
4.86%
Cap Rate
0.8
DSCR
$2,643
Rent
-$364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,643 income − $3,007 expenses = $364 out of pocket
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,188
Downpayment
20%
$52,560
Closing costs
1%
$2,628
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,643
Total Expenses
$3,007
Mortgage P&I
50%
$1,323
Property Taxes
11%
$279
Home Insurance
3%
$88
HOA
2%
$48
Property Management
15%
$396
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$661