Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.92% first-year return on $73,524 initial cash invested.
-17.92%
Cash On Cash
1.84%
Cap Rate
0.28
DSCR
$1,563
Rent
-$1,098
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,563 income − $2,661 expenses = $1,098 out of pocket
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,524
Downpayment
20%
$52,880
Closing costs
1%
$2,644
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,563
Total Expenses
$2,661
Mortgage P&I
92%
$1,440
Property Taxes
24%
$376
Home Insurance
6%
$94
HOA
0%
$0
Property Management
15%
$234
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$391