Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.38% first-year return on $74,259 initial cash invested.
-3.38%
Cash On Cash
5.47%
Cap Rate
0.94
DSCR
$3,135
Rent
-$209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,135 income − $3,344 expenses = $209 out of pocket
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,259
Downpayment
20%
$53,580
Closing costs
1%
$2,679
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,135
Total Expenses
$3,344
Mortgage P&I
42%
$1,306
Property Taxes
14%
$440
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$784