Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.44% first-year return on $74,805 initial cash invested.
-2.44%
Cash On Cash
5.79%
Cap Rate
0.97
DSCR
$2,632
Rent
-$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,632 income − $2,784 expenses = $152 out of pocket
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,805
Downpayment
20%
$54,100
Closing costs
1%
$2,705
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,632
Total Expenses
$2,784
Mortgage P&I
51%
$1,353
Property Taxes
3%
$70
Home Insurance
4%
$98
HOA
0%
$0
Property Management
15%
$395
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$658