Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.15% first-year return on $73,692 initial cash invested.
-19.15%
Cash On Cash
1.59%
Cap Rate
0.24
DSCR
$1,865
Rent
-$1,176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,865 income − $3,041 expenses = $1,176 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,692
Downpayment
20%
$53,040
Closing costs
1%
$2,652
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,865
Total Expenses
$3,041
Mortgage P&I
78%
$1,453
Property Taxes
35%
$646
Home Insurance
2%
$46
HOA
0%
$0
Property Management
15%
$280
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$466