Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.81% first-year return on $73,986 initial cash invested.
-3.81%
Cash On Cash
5.44%
Cap Rate
0.91
DSCR
$2,742
Rent
-$235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,742 income − $2,977 expenses = $235 out of pocket
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,986
Downpayment
20%
$53,320
Closing costs
1%
$2,666
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,742
Total Expenses
$2,977
Mortgage P&I
49%
$1,334
Property Taxes
8%
$220
Home Insurance
3%
$89
HOA
1%
$17
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$686