Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.65% first-year return on $74,028 initial cash invested.
-6.65%
Cash On Cash
4.98%
Cap Rate
0.78
DSCR
$2,607
Rent
-$410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,607 income − $3,017 expenses = $410 out of pocket
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,028
Downpayment
20%
$53,360
Closing costs
1%
$2,668
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,607
Total Expenses
$3,017
Mortgage P&I
54%
$1,413
Property Taxes
10%
$257
Home Insurance
4%
$96
HOA
0%
$0
Property Management
15%
$391
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$652