Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.89% first-year return on $74,364 initial cash invested.
-4.89%
Cash On Cash
5.37%
Cap Rate
0.87
DSCR
$3,260
Rent
-$303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,260 income − $3,563 expenses = $303 out of pocket
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,364
Downpayment
20%
$53,680
Closing costs
1%
$2,684
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,260
Total Expenses
$3,563
Mortgage P&I
42%
$1,374
Property Taxes
13%
$435
Home Insurance
3%
$94
HOA
3%
$96
Property Management
15%
$489
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$815