Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.59% first-year return on $74,952 initial cash invested.
-2.59%
Cash On Cash
5.64%
Cap Rate
0.97
DSCR
$3,076
Rent
-$162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,076 income − $3,238 expenses = $162 out of pocket
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,952
Downpayment
20%
$54,240
Closing costs
1%
$2,712
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,076
Total Expenses
$3,238
Mortgage P&I
43%
$1,313
Property Taxes
11%
$353
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$461
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$769