Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.95% first-year return on $74,028 initial cash invested.
-5.95%
Cash On Cash
4.98%
Cap Rate
0.8
DSCR
$2,304
Rent
-$367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,304 income − $2,671 expenses = $367 out of pocket
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,028
Downpayment
20%
$53,360
Closing costs
1%
$2,668
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,304
Total Expenses
$2,671
Mortgage P&I
60%
$1,383
Property Taxes
4%
$88
Home Insurance
4%
$94
HOA
0%
$0
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$576