Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.54% first-year return on $73,629 initial cash invested.
-16.54%
Cash On Cash
1.8%
Cap Rate
0.29
DSCR
$940
Rent
-$1,015
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$940 income − $1,955 expenses = $1,015 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,629
Downpayment
20%
$52,980
Closing costs
1%
$2,649
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$940
Total Expenses
$1,955
Mortgage P&I
146%
$1,374
Property Taxes
4%
$36
Home Insurance
10%
$93
HOA
0%
$0
Property Management
15%
$141
CapEx
4%
$38
Vacancy
0%
$0
Maintenance
4%
$38
Other
25%
$235