Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.19% first-year return on $74,536 initial cash invested.
-8.19%
Cash On Cash
4.22%
Cap Rate
0.71
DSCR
$2,839
Rent
-$509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,839 income − $3,348 expenses = $509 out of pocket
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,536
Downpayment
20%
$53,844
Closing costs
1%
$2,692
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,839
Total Expenses
$3,348
Mortgage P&I
47%
$1,342
Property Taxes
18%
$513
Home Insurance
3%
$94
HOA
1%
$35
Property Management
15%
$426
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$710