Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.49% first-year return on $74,448 initial cash invested.
-8.49%
Cash On Cash
4.07%
Cap Rate
0.67
DSCR
$2,121
Rent
-$527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,121 income − $2,648 expenses = $527 out of pocket
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,448
Downpayment
20%
$53,760
Closing costs
1%
$2,688
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,121
Total Expenses
$2,648
Mortgage P&I
64%
$1,353
Property Taxes
8%
$179
Home Insurance
5%
$98
HOA
0%
$0
Property Management
15%
$318
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$530