Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.25% first-year return on $74,301 initial cash invested.
-18.25%
Cash On Cash
1.32%
Cap Rate
0.22
DSCR
$1,332
Rent
-$1,130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,332 income − $2,462 expenses = $1,130 out of pocket
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,301
Downpayment
20%
$53,620
Closing costs
1%
$2,681
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,332
Total Expenses
$2,462
Mortgage P&I
103%
$1,372
Property Taxes
27%
$355
Home Insurance
7%
$96
HOA
0%
$0
Property Management
15%
$200
CapEx
4%
$53
Vacancy
0%
$0
Maintenance
4%
$53
Other
25%
$333