Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.08% first-year return on $73,209 initial cash invested.
-16.08%
Cash On Cash
1.55%
Cap Rate
0.27
DSCR
$1,087
Rent
-$981
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,087 income − $2,068 expenses = $981 out of pocket
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,209
Downpayment
20%
$52,580
Closing costs
1%
$2,629
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,087
Total Expenses
$2,068
Mortgage P&I
118%
$1,278
Property Taxes
15%
$162
Home Insurance
10%
$107
HOA
0%
$0
Property Management
15%
$163
CapEx
4%
$43
Vacancy
0%
$0
Maintenance
4%
$43
Other
25%
$272