Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.5% first-year return on $73,755 initial cash invested.
-16.5%
Cash On Cash
1.88%
Cap Rate
0.3
DSCR
$1,321
Rent
-$1,014
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,321 income − $2,335 expenses = $1,014 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
$1,321
Total Expenses
$2,335
Mortgage P&I
104%
$1,376
Property Taxes
17%
$220
Home Insurance
8%
$105
HOA
0%
$0
Property Management
15%
$198
CapEx
4%
$53
Vacancy
0%
$0
Maintenance
4%
$53
Other
25%
$330