Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.59% first-year return on $74,280 initial cash invested.
-4.59%
Cash On Cash
5.06%
Cap Rate
0.86
DSCR
$2,657
Rent
-$284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,657 income − $2,941 expenses = $284 out of pocket
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,280
Downpayment
20%
$53,600
Closing costs
1%
$2,680
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,657
Total Expenses
$2,941
Mortgage P&I
49%
$1,308
Property Taxes
8%
$223
Home Insurance
4%
$108
HOA
1%
$27
Property Management
15%
$399
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$664