Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.12% first-year return on $74,553 initial cash invested.
-5.12%
Cash On Cash
4.95%
Cap Rate
0.83
DSCR
$2,459
Rent
-$318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,459 income − $2,777 expenses = $318 out of pocket
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,553
Downpayment
20%
$53,860
Closing costs
1%
$2,693
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,459
Total Expenses
$2,777
Mortgage P&I
54%
$1,331
Property Taxes
7%
$170
Home Insurance
4%
$96
HOA
0%
$0
Property Management
15%
$369
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$615