Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.19% first-year return on $74,259 initial cash invested.
-5.19%
Cash On Cash
5.19%
Cap Rate
0.84
DSCR
$2,335
Rent
-$321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,335 income − $2,656 expenses = $321 out of pocket
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,335
Total Expenses
$2,656
Mortgage P&I
59%
$1,387
Property Taxes
2%
$55
Home Insurance
4%
$94
HOA
0%
$0
Property Management
15%
$350
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$584