Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.86% first-year return on $74,322 initial cash invested.
-6.86%
Cash On Cash
4.78%
Cap Rate
0.77
DSCR
$2,764
Rent
-$425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,764 income − $3,189 expenses = $425 out of pocket
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,322
Downpayment
20%
$53,640
Closing costs
1%
$2,682
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,764
Total Expenses
$3,189
Mortgage P&I
50%
$1,383
Property Taxes
14%
$382
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$415
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$691