Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.75% first-year return on $73,650 initial cash invested.
-2.75%
Cash On Cash
6.01%
Cap Rate
0.97
DSCR
$3,024
Rent
-$169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,024 income − $3,193 expenses = $169 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,024
Total Expenses
$3,193
Mortgage P&I
46%
$1,376
Property Taxes
9%
$272
Home Insurance
3%
$93
HOA
0%
$0
Property Management
15%
$454
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$756