Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.42% first-year return on $73,692 initial cash invested.
-23.42%
Cash On Cash
0.31%
Cap Rate
0.05
DSCR
$1,359
Rent
-$1,438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,359 income − $2,797 expenses = $1,438 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
$1,359
Total Expenses
$2,797
Mortgage P&I
107%
$1,453
Property Taxes
48%
$646
Home Insurance
3%
$46
HOA
0%
$0
Property Management
15%
$204
CapEx
4%
$54
Vacancy
0%
$0
Maintenance
4%
$54
Other
25%
$340