Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.25% first-year return on $73,146 initial cash invested.
-2.25%
Cash On Cash
6.53%
Cap Rate
0.99
DSCR
$3,085
Rent
-$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,085 income − $3,222 expenses = $137 out of pocket
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,146
Downpayment
20%
$52,520
Closing costs
1%
$2,626
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,085
Total Expenses
$3,222
Mortgage P&I
47%
$1,442
Property Taxes
7%
$206
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$463
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$771