Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.66% first-year return on $74,805 initial cash invested.
-2.66%
Cash On Cash
5.73%
Cap Rate
0.95
DSCR
$2,605
Rent
-$166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,605 income − $2,771 expenses = $166 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
$2,605
Total Expenses
$2,771
Mortgage P&I
52%
$1,353
Property Taxes
3%
$70
Home Insurance
4%
$98
HOA
0%
$0
Property Management
15%
$391
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$651