Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.94% first-year return on $75,603 initial cash invested.
-5.94%
Cash On Cash
5.02%
Cap Rate
0.81
DSCR
$2,734
Rent
-$374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,734 income − $3,108 expenses = $374 out of pocket
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,603
Downpayment
20%
$54,860
Closing costs
1%
$2,743
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,734
Total Expenses
$3,108
Mortgage P&I
52%
$1,413
Property Taxes
11%
$287
Home Insurance
4%
$96
HOA
0%
$0
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$684