Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.84% first-year return on $73,566 initial cash invested.
-8.84%
Cash On Cash
4.02%
Cap Rate
0.66
DSCR
$1,941
Rent
-$542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,941 income − $2,483 expenses = $542 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,566
Downpayment
20%
$52,920
Closing costs
1%
$2,646
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,941
Total Expenses
$2,483
Mortgage P&I
70%
$1,351
Property Taxes
5%
$106
Home Insurance
5%
$94
HOA
0%
$0
Property Management
15%
$291
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$485