Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.47% first-year return on $74,007 initial cash invested.
-12.47%
Cash On Cash
2.91%
Cap Rate
0.48
DSCR
$1,686
Rent
-$769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,686 income − $2,455 expenses = $769 out of pocket
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,007
Downpayment
20%
$53,340
Closing costs
1%
$2,667
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,686
Total Expenses
$2,455
Mortgage P&I
80%
$1,349
Property Taxes
11%
$192
Home Insurance
6%
$105
HOA
0%
$0
Property Management
15%
$253
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$422