Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.73% first-year return on $73,965 initial cash invested.
-8.73%
Cash On Cash
3.82%
Cap Rate
0.65
DSCR
$1,955
Rent
-$538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,955 income − $2,493 expenses = $538 out of pocket
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,965
Downpayment
20%
$53,300
Closing costs
1%
$2,665
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,955
Total Expenses
$2,493
Mortgage P&I
67%
$1,309
Property Taxes
7%
$144
Home Insurance
5%
$94
HOA
0%
$8
Property Management
15%
$293
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$489