Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.95% first-year return on $73,209 initial cash invested.
-1.95%
Cash On Cash
6.14%
Cap Rate
1
DSCR
$2,841
Rent
-$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,841 income − $2,960 expenses = $119 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
$2,841
Total Expenses
$2,960
Mortgage P&I
48%
$1,350
Property Taxes
5%
$150
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$426
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$710