Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.7% first-year return on $75,603 initial cash invested.
-2.7%
Cash On Cash
5.98%
Cap Rate
0.97
DSCR
$3,127
Rent
-$170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,127 income − $3,297 expenses = $170 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
$3,127
Total Expenses
$3,297
Mortgage P&I
45%
$1,413
Property Taxes
9%
$287
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$469
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$782