Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.89% first-year return on $74,490 initial cash invested.
-7.89%
Cash On Cash
4.4%
Cap Rate
0.71
DSCR
$2,055
Rent
-$490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,055 income − $2,545 expenses = $490 out of pocket
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,490
Downpayment
20%
$53,800
Closing costs
1%
$2,690
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,055
Total Expenses
$2,545
Mortgage P&I
68%
$1,394
Property Taxes
3%
$71
Home Insurance
5%
$94
HOA
0%
$0
Property Management
15%
$308
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$514