Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.81% first-year return on $73,125 initial cash invested.
-6.81%
Cash On Cash
5.3%
Cap Rate
0.8
DSCR
$3,169
Rent
-$415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,169 income − $3,584 expenses = $415 out of pocket
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,125
Downpayment
20%
$52,500
Closing costs
1%
$2,625
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,169
Total Expenses
$3,584
Mortgage P&I
46%
$1,447
Property Taxes
16%
$497
Home Insurance
3%
$93
HOA
1%
$26
Property Management
15%
$475
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$792