Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.39% first-year return on $73,734 initial cash invested.
-7.39%
Cash On Cash
4.44%
Cap Rate
0.73
DSCR
$2,299
Rent
-$454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,299 income − $2,753 expenses = $454 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,734
Downpayment
20%
$53,080
Closing costs
1%
$2,654
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,299
Total Expenses
$2,753
Mortgage P&I
59%
$1,345
Property Taxes
7%
$172
Home Insurance
4%
$94
HOA
2%
$38
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$575