Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.69% first-year return on $73,272 initial cash invested.
-2.69%
Cash On Cash
5.84%
Cap Rate
0.96
DSCR
$2,921
Rent
-$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,921 income − $3,085 expenses = $164 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
$2,921
Total Expenses
$3,085
Mortgage P&I
45%
$1,328
Property Taxes
9%
$261
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$438
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$730