Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.55% first-year return on $74,490 initial cash invested.
-1.55%
Cash On Cash
6.17%
Cap Rate
1.03
DSCR
$3,356
Rent
-$96
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,356 income − $3,452 expenses = $96 out of pocket
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,356
Total Expenses
$3,452
Mortgage P&I
40%
$1,344
Property Taxes
12%
$404
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$503
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$839