Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.27% first-year return on $74,490 initial cash invested.
-3.27%
Cash On Cash
5.46%
Cap Rate
0.93
DSCR
$2,612
Rent
-$203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,612 income − $2,815 expenses = $203 out of pocket
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,490
Downpayment
20%
$53,800
Closing costs
1%
$2,690
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,612
Total Expenses
$2,815
Mortgage P&I
51%
$1,324
Property Taxes
6%
$144
Home Insurance
4%
$94
HOA
0%
$0
Property Management
15%
$392
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$653