Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.71% first-year return on $73,104 initial cash invested.
-25.71%
Cash On Cash
-0.86%
Cap Rate
-0.14
DSCR
$1,687
Rent
-$1,566
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,687 income − $3,253 expenses = $1,566 out of pocket
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,104
Downpayment
20%
$52,480
Closing costs
1%
$2,624
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,687
Total Expenses
$3,253
Mortgage P&I
78%
$1,310
Property Taxes
58%
$976
Home Insurance
9%
$158
HOA
0%
$0
Property Management
15%
$253
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$422