Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.01% first-year return on $74,280 initial cash invested.
-16.01%
Cash On Cash
1.82%
Cap Rate
0.3
DSCR
$1,061
Rent
-$991
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,061 income − $2,052 expenses = $991 out of pocket
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,280
Downpayment
20%
$53,600
Closing costs
1%
$2,680
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,061
Total Expenses
$2,052
Mortgage P&I
128%
$1,355
Property Taxes
8%
$84
Home Insurance
10%
$105
HOA
0%
$0
Property Management
15%
$159
CapEx
4%
$42
Vacancy
0%
$0
Maintenance
4%
$42
Other
25%
$265