Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.59% first-year return on $73,188 initial cash invested.
-7.59%
Cash On Cash
4.44%
Cap Rate
0.72
DSCR
$2,124
Rent
-$463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,124 income − $2,587 expenses = $463 out of pocket
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,188
Downpayment
20%
$52,560
Closing costs
1%
$2,628
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,124
Total Expenses
$2,587
Mortgage P&I
64%
$1,350
Property Taxes
6%
$124
Home Insurance
4%
$93
HOA
0%
$0
Property Management
15%
$319
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$531