Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.91% first-year return on $73,230 initial cash invested.
-9.91%
Cash On Cash
4.38%
Cap Rate
0.66
DSCR
$2,756
Rent
-$605
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,756 income − $3,361 expenses = $605 out of pocket
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,230
Downpayment
20%
$52,600
Closing costs
1%
$2,630
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,756
Total Expenses
$3,361
Mortgage P&I
53%
$1,456
Property Taxes
12%
$318
Home Insurance
3%
$94
HOA
6%
$171
Property Management
15%
$413
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$689