Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.48% first-year return on $74,469 initial cash invested.
-6.48%
Cash On Cash
4.59%
Cap Rate
0.76
DSCR
$2,023
Rent
-$402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,023 income − $2,425 expenses = $402 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
$2,023
Total Expenses
$2,425
Mortgage P&I
67%
$1,349
Property Taxes
1%
$11
Home Insurance
5%
$94
HOA
0%
$0
Property Management
15%
$303
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$506