Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.12% first-year return on $73,629 initial cash invested.
-7.12%
Cash On Cash
4.66%
Cap Rate
0.75
DSCR
$2,430
Rent
-$437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,430 income − $2,867 expenses = $437 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,629
Downpayment
20%
$52,980
Closing costs
1%
$2,649
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,430
Total Expenses
$2,867
Mortgage P&I
56%
$1,368
Property Taxes
10%
$240
Home Insurance
4%
$93
HOA
0%
$0
Property Management
15%
$364
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$608