Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.84% first-year return on $72,999 initial cash invested.
-14.84%
Cash On Cash
2.31%
Cap Rate
0.38
DSCR
$2,263
Rent
-$903
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,263 income − $3,166 expenses = $903 out of pocket
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,999
Downpayment
20%
$52,380
Closing costs
1%
$2,619
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,263
Total Expenses
$3,166
Mortgage P&I
58%
$1,317
Property Taxes
27%
$619
Home Insurance
4%
$93
HOA
2%
$50
Property Management
15%
$339
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$566