Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.61% first-year return on $74,280 initial cash invested.
-5.61%
Cash On Cash
4.83%
Cap Rate
0.81
DSCR
$2,475
Rent
-$347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,475 income − $2,822 expenses = $347 out of pocket
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,475
Total Expenses
$2,822
Mortgage P&I
54%
$1,327
Property Taxes
8%
$209
Home Insurance
4%
$94
HOA
0%
$4
Property Management
15%
$371
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$619