Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.35% first-year return on $74,490 initial cash invested.
-2.35%
Cash On Cash
5.81%
Cap Rate
0.98
DSCR
$3,027
Rent
-$146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,027 income − $3,173 expenses = $146 out of pocket
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,027
Total Expenses
$3,173
Mortgage P&I
44%
$1,328
Property Taxes
10%
$298
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$454
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$757