Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.82% first-year return on $75,246 initial cash invested.
-2.82%
Cash On Cash
5.68%
Cap Rate
0.95
DSCR
$2,890
Rent
-$177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,890 income − $3,067 expenses = $177 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
$2,890
Total Expenses
$3,067
Mortgage P&I
47%
$1,352
Property Taxes
8%
$238
Home Insurance
3%
$89
HOA
0%
$0
Property Management
15%
$434
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$722