Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.27% first-year return on $73,650 initial cash invested.
-4.27%
Cash On Cash
5.43%
Cap Rate
0.89
DSCR
$2,860
Rent
-$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,860 income − $3,122 expenses = $262 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,860
Total Expenses
$3,122
Mortgage P&I
47%
$1,347
Property Taxes
11%
$310
Home Insurance
3%
$93
HOA
0%
$0
Property Management
15%
$429
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$715