Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.83% first-year return on $73,650 initial cash invested.
-3.83%
Cash On Cash
5.6%
Cap Rate
0.9
DSCR
$2,494
Rent
-$235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,494 income − $2,729 expenses = $235 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,494
Total Expenses
$2,729
Mortgage P&I
55%
$1,372
Property Taxes
3%
$66
Home Insurance
4%
$93
HOA
0%
$0
Property Management
15%
$374
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$624