Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.81% first-year return on $75,540 initial cash invested.
-16.81%
Cash On Cash
1.64%
Cap Rate
0.27
DSCR
$1,610
Rent
-$1,058
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,610 income − $2,668 expenses = $1,058 out of pocket
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,540
Downpayment
20%
$54,800
Closing costs
1%
$2,740
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,610
Total Expenses
$2,668
Mortgage P&I
85%
$1,369
Property Taxes
27%
$427
Home Insurance
6%
$100
HOA
0%
$0
Property Management
15%
$242
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$402