Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.72% first-year return on $74,196 initial cash invested.
-2.72%
Cash On Cash
5.61%
Cap Rate
0.96
DSCR
$2,778
Rent
-$168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,778 income − $2,946 expenses = $168 out of pocket
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,196
Downpayment
20%
$53,520
Closing costs
1%
$2,676
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,778
Total Expenses
$2,946
Mortgage P&I
47%
$1,309
Property Taxes
8%
$210
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$417
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$694