Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.65% first-year return on $74,154 initial cash invested.
-1.65%
Cash On Cash
6.06%
Cap Rate
1.01
DSCR
$2,955
Rent
-$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,955 income − $3,057 expenses = $102 out of pocket
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,154
Downpayment
20%
$53,480
Closing costs
1%
$2,674
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,955
Total Expenses
$3,057
Mortgage P&I
45%
$1,335
Property Taxes
7%
$208
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$443
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$739