Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.18% first-year return on $75,540 initial cash invested.
-5.18%
Cash On Cash
5.18%
Cap Rate
0.84
DSCR
$2,580
Rent
-$326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,580 income − $2,906 expenses = $326 out of pocket
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,540
Downpayment
20%
$54,800
Closing costs
1%
$2,740
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,580
Total Expenses
$2,906
Mortgage P&I
55%
$1,406
Property Taxes
6%
$154
Home Insurance
4%
$108
HOA
0%
$0
Property Management
15%
$387
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$645