Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.89% first-year return on $74,259 initial cash invested.
-7.89%
Cash On Cash
4.39%
Cap Rate
0.71
DSCR
$2,017
Rent
-$488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,017 income − $2,505 expenses = $488 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
$2,017
Total Expenses
$2,505
Mortgage P&I
69%
$1,387
Property Taxes
3%
$55
Home Insurance
5%
$94
HOA
0%
$0
Property Management
15%
$303
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$504