Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.05% first-year return on $75,603 initial cash invested.
-8.05%
Cash On Cash
4.11%
Cap Rate
0.7
DSCR
$2,402
Rent
-$507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,402 income − $2,909 expenses = $507 out of pocket
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,603
Downpayment
20%
$54,860
Closing costs
1%
$2,743
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,402
Total Expenses
$2,909
Mortgage P&I
56%
$1,351
Property Taxes
13%
$301
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$360
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$600