Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.09% first-year return on $74,112 initial cash invested.
-20.09%
Cash On Cash
0.74%
Cap Rate
0.12
DSCR
$1,260
Rent
-$1,241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,260 income − $2,501 expenses = $1,241 out of pocket
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,112
Downpayment
20%
$53,440
Closing costs
1%
$2,672
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,260
Total Expenses
$2,501
Mortgage P&I
108%
$1,356
Property Taxes
35%
$445
Home Insurance
8%
$96
HOA
0%
$0
Property Management
15%
$189
CapEx
4%
$50
Vacancy
0%
$0
Maintenance
4%
$50
Other
25%
$315