Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.69% first-year return on $73,650 initial cash invested.
-12.69%
Cash On Cash
3.45%
Cap Rate
0.52
DSCR
$1,621
Rent
-$779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,621 income − $2,400 expenses = $779 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
7.5%
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
$1,621
Total Expenses
$2,400
Mortgage P&I
91%
$1,476
Property Taxes
3%
$53
Home Insurance
6%
$93
HOA
0%
$0
Property Management
15%
$243
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$405