Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.34% first-year return on $75,393 initial cash invested.
-9.34%
Cash On Cash
3.93%
Cap Rate
0.64
DSCR
$2,347
Rent
-$587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,347 income − $2,934 expenses = $587 out of pocket
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,393
Downpayment
20%
$54,660
Closing costs
1%
$2,733
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,347
Total Expenses
$2,934
Mortgage P&I
59%
$1,388
Property Taxes
14%
$331
Home Insurance
4%
$88
HOA
0%
$0
Property Management
15%
$352
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$587