Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.26% first-year return on $73,650 initial cash invested.
-10.26%
Cash On Cash
4.24%
Cap Rate
0.63
DSCR
$2,257
Rent
-$630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,257 income − $2,887 expenses = $630 out of pocket
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,257
Total Expenses
$2,887
Mortgage P&I
65%
$1,477
Property Taxes
10%
$234
Home Insurance
4%
$93
HOA
0%
$0
Property Management
15%
$339
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$564