Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.66% first-year return on $74,511 initial cash invested.
-0.66%
Cash On Cash
6.68%
Cap Rate
1.06
DSCR
$3,268
Rent
-$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,268 income − $3,309 expenses = $41 out of pocket
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,511
Downpayment
20%
$53,820
Closing costs
1%
$2,691
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,268
Total Expenses
$3,309
Mortgage P&I
43%
$1,407
Property Taxes
2%
$77
Home Insurance
3%
$96
HOA
5%
$160
Property Management
15%
$490
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$817