Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.69% first-year return on $74,212 initial cash invested.
-5.69%
Cash On Cash
4.67%
Cap Rate
0.8
DSCR
$2,257
Rent
-$352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,257 income − $2,609 expenses = $352 out of pocket
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,212
Downpayment
20%
$53,535
Closing costs
1%
$2,677
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,257
Total Expenses
$2,609
Mortgage P&I
58%
$1,304
Property Taxes
6%
$128
Home Insurance
4%
$94
HOA
0%
$0
Property Management
15%
$339
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$564