Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.82% first-year return on $74,406 initial cash invested.
-17.82%
Cash On Cash
1.51%
Cap Rate
0.24
DSCR
$973
Rent
-$1,105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$973 income − $2,078 expenses = $1,105 out of pocket
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,406
Downpayment
20%
$53,720
Closing costs
1%
$2,686
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$973
Total Expenses
$2,078
Mortgage P&I
144%
$1,405
Property Taxes
9%
$87
Home Insurance
10%
$94
HOA
3%
$25
Property Management
15%
$146
CapEx
4%
$39
Vacancy
0%
$0
Maintenance
4%
$39
Other
25%
$243