Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.74% first-year return on $74,469 initial cash invested.
-5.74%
Cash On Cash
4.81%
Cap Rate
0.8
DSCR
$2,110
Rent
-$356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,110 income − $2,466 expenses = $356 out of pocket
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,469
Downpayment
20%
$53,780
Closing costs
1%
$2,689
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,110
Total Expenses
$2,466
Mortgage P&I
64%
$1,349
Property Taxes
1%
$11
Home Insurance
4%
$94
HOA
0%
$0
Property Management
15%
$316
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$528