Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.41% first-year return on $74,154 initial cash invested.
-2.41%
Cash On Cash
5.87%
Cap Rate
0.98
DSCR
$3,116
Rent
-$149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,116 income − $3,265 expenses = $149 out of pocket
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,154
Downpayment
20%
$53,480
Closing costs
1%
$2,674
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,116
Total Expenses
$3,265
Mortgage P&I
43%
$1,333
Property Taxes
11%
$342
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$467
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$779