Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.84% first-year return on $74,238 initial cash invested.
-14.84%
Cash On Cash
2.07%
Cap Rate
0.35
DSCR
$1,091
Rent
-$918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,091 income − $2,009 expenses = $918 out of pocket
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,238
Downpayment
20%
$53,560
Closing costs
1%
$2,678
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,091
Total Expenses
$2,009
Mortgage P&I
122%
$1,335
Property Taxes
5%
$53
Home Insurance
9%
$96
HOA
0%
$0
Property Management
15%
$164
CapEx
4%
$44
Vacancy
0%
$0
Maintenance
4%
$44
Other
25%
$273