Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.11% first-year return on $75,372 initial cash invested.
-11.11%
Cash On Cash
3.15%
Cap Rate
0.54
DSCR
$1,912
Rent
-$698
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,912 income − $2,610 expenses = $698 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
$1,912
Total Expenses
$2,610
Mortgage P&I
70%
$1,339
Property Taxes
12%
$233
Home Insurance
5%
$96
HOA
1%
$25
Property Management
15%
$287
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$478