Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.21% first-year return on $73,692 initial cash invested.
-3.21%
Cash On Cash
5.42%
Cap Rate
0.92
DSCR
$2,448
Rent
-$197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,448 income − $2,645 expenses = $197 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,692
Downpayment
20%
$53,040
Closing costs
1%
$2,652
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,448
Total Expenses
$2,645
Mortgage P&I
53%
$1,297
Property Taxes
3%
$79
Home Insurance
4%
$94
HOA
0%
$0
Property Management
15%
$367
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$612