Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.09% first-year return on $73,125 initial cash invested.
-4.09%
Cash On Cash
5.41%
Cap Rate
0.89
DSCR
$2,406
Rent
-$249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,406 income − $2,655 expenses = $249 out of pocket
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,125
Downpayment
20%
$52,500
Closing costs
1%
$2,625
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,406
Total Expenses
$2,655
Mortgage P&I
56%
$1,336
Property Taxes
3%
$72
Home Insurance
4%
$92
HOA
0%
$0
Property Management
15%
$361
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$602