Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.2% first-year return on $73,650 initial cash invested.
-16.2%
Cash On Cash
2.52%
Cap Rate
0.38
DSCR
$2,027
Rent
-$994
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,027 income − $3,021 expenses = $994 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,027
Total Expenses
$3,021
Mortgage P&I
72%
$1,469
Property Taxes
22%
$453
Home Insurance
5%
$93
HOA
2%
$33
Property Management
15%
$304
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$507