Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.03% first-year return on $74,427 initial cash invested.
-3.03%
Cash On Cash
5.6%
Cap Rate
0.95
DSCR
$3,194
Rent
-$188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,194 income − $3,382 expenses = $188 out of pocket
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,427
Downpayment
20%
$53,740
Closing costs
1%
$2,687
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,194
Total Expenses
$3,382
Mortgage P&I
41%
$1,313
Property Taxes
13%
$422
Home Insurance
4%
$114
HOA
0%
$0
Property Management
15%
$479
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$798