Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.65% first-year return on $73,293 initial cash invested.
-2.65%
Cash On Cash
6.22%
Cap Rate
0.98
DSCR
$3,309
Rent
-$162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,309 income − $3,471 expenses = $162 out of pocket
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,293
Downpayment
20%
$52,660
Closing costs
1%
$2,633
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,309
Total Expenses
$3,471
Mortgage P&I
42%
$1,395
Property Taxes
11%
$379
Home Insurance
3%
$110
HOA
0%
$0
Property Management
15%
$496
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$827