Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.07% first-year return on $74,553 initial cash invested.
-11.07%
Cash On Cash
3.5%
Cap Rate
0.56
DSCR
$1,996
Rent
-$688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,996 income − $2,684 expenses = $688 out of pocket
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,553
Downpayment
20%
$53,860
Closing costs
1%
$2,693
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,996
Total Expenses
$2,684
Mortgage P&I
70%
$1,393
Property Taxes
12%
$235
Home Insurance
5%
$98
HOA
0%
$0
Property Management
15%
$299
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$499