Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.68% first-year return on $73,650 initial cash invested.
-9.68%
Cash On Cash
4.07%
Cap Rate
0.64
DSCR
$2,471
Rent
-$594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,471 income − $3,065 expenses = $594 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,471
Total Expenses
$3,065
Mortgage P&I
56%
$1,394
Property Taxes
2%
$51
Home Insurance
4%
$93
HOA
14%
$340
Property Management
15%
$371
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$618