Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.57% first-year return on $73,272 initial cash invested.
-0.57%
Cash On Cash
6.49%
Cap Rate
1.07
DSCR
$3,065
Rent
-$35
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,065 income − $3,100 expenses = $35 out of pocket
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,272
Downpayment
20%
$52,640
Closing costs
1%
$2,632
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,065
Total Expenses
$3,100
Mortgage P&I
44%
$1,335
Property Taxes
6%
$199
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$766