Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.89% first-year return on $73,650 initial cash invested.
-3.89%
Cash On Cash
5.67%
Cap Rate
0.91
DSCR
$2,890
Rent
-$239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,890 income − $3,129 expenses = $239 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
$2,890
Total Expenses
$3,129
Mortgage P&I
48%
$1,376
Property Taxes
9%
$272
Home Insurance
3%
$93
HOA
0%
$0
Property Management
15%
$434
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$722