Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.01% first-year return on $75,246 initial cash invested.
-2.01%
Cash On Cash
5.93%
Cap Rate
1
DSCR
$2,988
Rent
-$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,988 income − $3,114 expenses = $126 out of pocket
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,246
Downpayment
20%
$54,520
Closing costs
1%
$2,726
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,988
Total Expenses
$3,114
Mortgage P&I
45%
$1,352
Property Taxes
8%
$238
Home Insurance
3%
$89
HOA
0%
$0
Property Management
15%
$448
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$747