Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.52% first-year return on $73,650 initial cash invested.
-1.52%
Cash On Cash
5.96%
Cap Rate
1.02
DSCR
$3,048
Rent
-$93
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,048 income − $3,141 expenses = $93 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.1%
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
$3,048
Total Expenses
$3,141
Mortgage P&I
42%
$1,287
Property Taxes
10%
$298
Home Insurance
3%
$93
HOA
0%
$0
Property Management
15%
$457
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$762