Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.37% first-year return on $73,146 initial cash invested.
-7.37%
Cash On Cash
4.31%
Cap Rate
0.72
DSCR
$2,018
Rent
-$449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,018 income − $2,467 expenses = $449 out of pocket
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,146
Downpayment
20%
$52,520
Closing costs
1%
$2,626
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,018
Total Expenses
$2,467
Mortgage P&I
65%
$1,311
Property Taxes
5%
$93
Home Insurance
5%
$94
HOA
0%
$0
Property Management
15%
$303
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$504