Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.37% first-year return on $74,994 initial cash invested.
-4.37%
Cash On Cash
5.2%
Cap Rate
0.87
DSCR
$2,536
Rent
-$273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,536 income − $2,809 expenses = $273 out of pocket
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,994
Downpayment
20%
$54,280
Closing costs
1%
$2,714
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,536
Total Expenses
$2,809
Mortgage P&I
53%
$1,348
Property Taxes
5%
$120
Home Insurance
4%
$96
HOA
1%
$29
Property Management
15%
$380
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$634