Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.83% first-year return on $73,503 initial cash invested.
-28.83%
Cash On Cash
-1.3%
Cap Rate
-0.2
DSCR
$368
Rent
-$1,766
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$368 income − $2,134 expenses = $1,766 out of pocket
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,503
Downpayment
20%
$52,860
Closing costs
1%
$2,643
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$368
Total Expenses
$2,134
Mortgage P&I
398%
$1,465
Property Taxes
108%
$398
Home Insurance
26%
$94
HOA
0%
$0
Property Management
15%
$55
CapEx
4%
$15
Vacancy
0%
$0
Maintenance
4%
$15
Other
25%
$92