Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.52% first-year return on $74,490 initial cash invested.
-10.52%
Cash On Cash
3.28%
Cap Rate
0.56
DSCR
$1,826
Rent
-$653
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,826 income − $2,479 expenses = $653 out of pocket
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,490
Downpayment
20%
$53,800
Closing costs
1%
$2,690
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,826
Total Expenses
$2,479
Mortgage P&I
72%
$1,315
Property Taxes
11%
$194
Home Insurance
5%
$94
HOA
0%
$0
Property Management
15%
$274
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$456