Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.62% first-year return on $73,272 initial cash invested.
-1.62%
Cash On Cash
6.16%
Cap Rate
1.02
DSCR
$3,047
Rent
-$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,047 income − $3,146 expenses = $99 out of pocket
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,272
Downpayment
20%
$52,640
Closing costs
1%
$2,632
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,047
Total Expenses
$3,146
Mortgage P&I
44%
$1,328
Property Taxes
9%
$261
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$457
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$762