Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.57% first-year return on $73,209 initial cash invested.
-2.57%
Cash On Cash
5.95%
Cap Rate
0.97
DSCR
$2,768
Rent
-$157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,768 income − $2,925 expenses = $157 out of pocket
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,209
Downpayment
20%
$52,580
Closing costs
1%
$2,629
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,768
Total Expenses
$2,925
Mortgage P&I
49%
$1,350
Property Taxes
5%
$150
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$415
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$692