Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.52% first-year return on $73,209 initial cash invested.
-6.52%
Cash On Cash
4.42%
Cap Rate
0.76
DSCR
$2,208
Rent
-$398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,208 income − $2,606 expenses = $398 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
$2,208
Total Expenses
$2,606
Mortgage P&I
58%
$1,278
Property Taxes
7%
$162
Home Insurance
5%
$107
HOA
0%
$0
Property Management
15%
$331
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$552