Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.03% first-year return on $75,456 initial cash invested.
-1.03%
Cash On Cash
6.2%
Cap Rate
1.04
DSCR
$3,056
Rent
-$65
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,056 income − $3,121 expenses = $65 out of pocket
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,456
Downpayment
20%
$54,720
Closing costs
1%
$2,736
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,056
Total Expenses
$3,121
Mortgage P&I
44%
$1,356
Property Taxes
6%
$187
Home Insurance
4%
$108
HOA
0%
$4
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$764