Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.04% first-year return on $73,503 initial cash invested.
-18.04%
Cash On Cash
1.49%
Cap Rate
0.24
DSCR
$1,670
Rent
-$1,105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,670 income − $2,775 expenses = $1,105 out of pocket
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,670
Total Expenses
$2,775
Mortgage P&I
82%
$1,367
Property Taxes
26%
$436
Home Insurance
10%
$170
HOA
0%
$0
Property Management
15%
$250
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$418