Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.08% first-year return on $73,650 initial cash invested.
-1.08%
Cash On Cash
6.57%
Cap Rate
1.05
DSCR
$3,424
Rent
-$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,424 income − $3,490 expenses = $66 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,424
Total Expenses
$3,490
Mortgage P&I
40%
$1,380
Property Taxes
11%
$373
Home Insurance
3%
$93
HOA
0%
$0
Property Management
15%
$514
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$856