Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.69% first-year return on $73,146 initial cash invested.
-8.69%
Cash On Cash
3.91%
Cap Rate
0.65
DSCR
$1,863
Rent
-$530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,863 income − $2,393 expenses = $530 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
$1,863
Total Expenses
$2,393
Mortgage P&I
70%
$1,311
Property Taxes
5%
$93
Home Insurance
5%
$94
HOA
0%
$0
Property Management
15%
$279
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$466