Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.01% first-year return on $73,230 initial cash invested.
-11.01%
Cash On Cash
3.24%
Cap Rate
0.54
DSCR
$1,739
Rent
-$672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,739 income − $2,411 expenses = $672 out of pocket
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,230
Downpayment
20%
$52,600
Closing costs
1%
$2,630
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,739
Total Expenses
$2,411
Mortgage P&I
75%
$1,312
Property Taxes
10%
$166
Home Insurance
5%
$93
HOA
0%
$4
Property Management
15%
$261
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$435