Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.38% first-year return on $73,188 initial cash invested.
-2.38%
Cash On Cash
5.91%
Cap Rate
0.98
DSCR
$2,967
Rent
-$145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,967 income − $3,112 expenses = $145 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
$2,967
Total Expenses
$3,112
Mortgage P&I
45%
$1,321
Property Taxes
9%
$272
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$445
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$742