Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.76% first-year return on $74,490 initial cash invested.
-14.76%
Cash On Cash
2.95%
Cap Rate
0.44
DSCR
$2,203
Rent
-$916
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,203 income − $3,119 expenses = $916 out of pocket
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,490
Downpayment
20%
$53,800
Closing costs
1%
$2,690
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,203
Total Expenses
$3,119
Mortgage P&I
68%
$1,489
Property Taxes
22%
$479
Home Insurance
4%
$94
HOA
0%
$0
Property Management
15%
$330
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$551