Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.39% first-year return on $73,566 initial cash invested.
-7.39%
Cash On Cash
4.45%
Cap Rate
0.73
DSCR
$2,110
Rent
-$453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,110 income − $2,563 expenses = $453 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
$2,110
Total Expenses
$2,563
Mortgage P&I
64%
$1,351
Property Taxes
5%
$106
Home Insurance
4%
$94
HOA
0%
$0
Property Management
15%
$316
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$528