Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.3% first-year return on $74,511 initial cash invested.
-2.3%
Cash On Cash
5.67%
Cap Rate
0.98
DSCR
$2,772
Rent
-$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,772 income − $2,915 expenses = $143 out of pocket
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,511
Downpayment
20%
$53,820
Closing costs
1%
$2,691
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,772
Total Expenses
$2,915
Mortgage P&I
47%
$1,303
Property Taxes
7%
$185
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$693