Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.5% first-year return on $74,133 initial cash invested.
-9.5%
Cash On Cash
3.66%
Cap Rate
0.61
DSCR
$1,852
Rent
-$587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,852 income − $2,439 expenses = $587 out of pocket
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,133
Downpayment
20%
$53,460
Closing costs
1%
$2,673
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,852
Total Expenses
$2,439
Mortgage P&I
72%
$1,329
Property Taxes
7%
$127
Home Insurance
5%
$94
HOA
0%
$0
Property Management
15%
$278
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$463