Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.87% first-year return on $75,351 initial cash invested.
-7.87%
Cash On Cash
4.37%
Cap Rate
0.71
DSCR
$2,147
Rent
-$494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,147 income − $2,641 expenses = $494 out of pocket
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,351
Downpayment
20%
$54,620
Closing costs
1%
$2,731
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,147
Total Expenses
$2,641
Mortgage P&I
65%
$1,402
Property Taxes
5%
$112
Home Insurance
4%
$96
HOA
0%
$0
Property Management
15%
$322
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$537