Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.49% first-year return on $73,314 initial cash invested.
-12.49%
Cash On Cash
3.03%
Cap Rate
0.49
DSCR
$1,750
Rent
-$763
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,750 income − $2,513 expenses = $763 out of pocket
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,314
Downpayment
20%
$52,680
Closing costs
1%
$2,634
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,750
Total Expenses
$2,513
Mortgage P&I
78%
$1,359
Property Taxes
13%
$220
Home Insurance
5%
$94
HOA
0%
$0
Property Management
15%
$262
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$438