Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.34% first-year return on $73,755 initial cash invested.
-16.34%
Cash On Cash
1.93%
Cap Rate
0.31
DSCR
$1,341
Rent
-$1,004
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,341 income − $2,345 expenses = $1,004 out of pocket
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,755
Downpayment
20%
$53,100
Closing costs
1%
$2,655
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,341
Total Expenses
$2,345
Mortgage P&I
103%
$1,376
Property Taxes
16%
$220
Home Insurance
8%
$105
HOA
0%
$0
Property Management
15%
$201
CapEx
4%
$54
Vacancy
0%
$0
Maintenance
4%
$54
Other
25%
$335