Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.16% first-year return on $74,175 initial cash invested.
-10.16%
Cash On Cash
3.81%
Cap Rate
0.62
DSCR
$2,838
Rent
-$628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,838 income − $3,466 expenses = $628 out of pocket
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,175
Downpayment
20%
$53,500
Closing costs
1%
$2,675
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,838
Total Expenses
$3,466
Mortgage P&I
48%
$1,363
Property Taxes
21%
$610
Home Insurance
3%
$94
HOA
1%
$35
Property Management
15%
$426
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$710