Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.05% first-year return on $73,629 initial cash invested.
-30.05%
Cash On Cash
-1.5%
Cap Rate
-0.23
DSCR
$1,044
Rent
-$1,844
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,044 income − $2,888 expenses = $1,844 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,044
Total Expenses
$2,888
Mortgage P&I
141%
$1,471
Property Taxes
72%
$751
Home Insurance
9%
$93
HOA
7%
$71
Property Management
15%
$157
CapEx
4%
$42
Vacancy
0%
$0
Maintenance
4%
$42
Other
25%
$261