Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.09% first-year return on $74,196 initial cash invested.
-9.09%
Cash On Cash
3.69%
Cap Rate
0.63
DSCR
$1,909
Rent
-$562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,909 income − $2,471 expenses = $562 out of pocket
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,196
Downpayment
20%
$53,520
Closing costs
1%
$2,676
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,909
Total Expenses
$2,471
Mortgage P&I
69%
$1,309
Property Taxes
8%
$149
Home Insurance
5%
$98
HOA
0%
$0
Property Management
15%
$286
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$477