Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.53% first-year return on $74,532 initial cash invested.
-21.53%
Cash On Cash
0.3%
Cap Rate
0.05
DSCR
$840
Rent
-$1,337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$840 income − $2,177 expenses = $1,337 out of pocket
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,532
Downpayment
20%
$53,840
Closing costs
1%
$2,692
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$840
Total Expenses
$2,177
Mortgage P&I
163%
$1,371
Property Taxes
30%
$250
Home Insurance
11%
$94
HOA
7%
$58
Property Management
15%
$126
CapEx
4%
$34
Vacancy
0%
$0
Maintenance
4%
$34
Other
25%
$210