Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.74% first-year return on $74,469 initial cash invested.
-2.74%
Cash On Cash
5.96%
Cap Rate
0.97
DSCR
$3,038
Rent
-$170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,038 income − $3,208 expenses = $170 out of pocket
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,469
Downpayment
20%
$53,780
Closing costs
1%
$2,689
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,038
Total Expenses
$3,208
Mortgage P&I
46%
$1,384
Property Taxes
9%
$268
Home Insurance
3%
$94
HOA
0%
$2
Property Management
15%
$456
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$760