Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.02% first-year return on $73,272 initial cash invested.
-14.02%
Cash On Cash
2.53%
Cap Rate
0.41
DSCR
$1,816
Rent
-$856
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,816 income − $2,672 expenses = $856 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
$1,816
Total Expenses
$2,672
Mortgage P&I
74%
$1,337
Property Taxes
20%
$369
Home Insurance
5%
$94
HOA
0%
$0
Property Management
15%
$272
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$454