Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.65% first-year return on $75,372 initial cash invested.
-10.65%
Cash On Cash
3.29%
Cap Rate
0.56
DSCR
$1,971
Rent
-$669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,971 income − $2,640 expenses = $669 out of pocket
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,372
Downpayment
20%
$54,640
Closing costs
1%
$2,732
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,971
Total Expenses
$2,640
Mortgage P&I
68%
$1,339
Property Taxes
12%
$233
Home Insurance
5%
$96
HOA
1%
$25
Property Management
15%
$296
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$493