Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.79% first-year return on $73,188 initial cash invested.
-1.79%
Cash On Cash
6.09%
Cap Rate
1.01
DSCR
$3,033
Rent
-$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,033 income − $3,142 expenses = $109 out of pocket
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,033
Total Expenses
$3,142
Mortgage P&I
44%
$1,321
Property Taxes
9%
$272
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$455
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$758