Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.42% first-year return on $74,532 initial cash invested.
-7.42%
Cash On Cash
4.36%
Cap Rate
0.73
DSCR
$2,489
Rent
-$461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,489 income − $2,950 expenses = $461 out of pocket
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,532
Downpayment
20%
$53,840
Closing costs
1%
$2,692
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,489
Total Expenses
$2,950
Mortgage P&I
54%
$1,340
Property Taxes
13%
$319
Home Insurance
4%
$96
HOA
0%
$0
Property Management
15%
$373
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$622