Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.54% first-year return on $73,650 initial cash invested.
-7.54%
Cash On Cash
4.3%
Cap Rate
0.72
DSCR
$2,147
Rent
-$463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,147 income − $2,610 expenses = $463 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,147
Total Expenses
$2,610
Mortgage P&I
62%
$1,326
Property Taxes
7%
$159
Home Insurance
4%
$94
HOA
0%
$0
Property Management
15%
$322
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$537