Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.28% first-year return on $73,335 initial cash invested.
-19.28%
Cash On Cash
0.88%
Cap Rate
0.14
DSCR
$932
Rent
-$1,178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$932 income − $2,110 expenses = $1,178 out of pocket
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,335
Downpayment
20%
$52,700
Closing costs
1%
$2,635
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$932
Total Expenses
$2,110
Mortgage P&I
143%
$1,334
Property Taxes
14%
$128
Home Insurance
22%
$201
HOA
0%
$0
Property Management
15%
$140
CapEx
4%
$37
Vacancy
0%
$0
Maintenance
4%
$37
Other
25%
$233