Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.39% first-year return on $74,364 initial cash invested.
-10.39%
Cash On Cash
3.22%
Cap Rate
0.56
DSCR
$2,045
Rent
-$644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,045 income − $2,689 expenses = $644 out of pocket
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.0%
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
$2,045
Total Expenses
$2,689
Mortgage P&I
63%
$1,283
Property Taxes
16%
$328
Home Insurance
5%
$96
HOA
0%
$0
Property Management
15%
$307
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$511