Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.73% first-year return on $75,246 initial cash invested.
-12.73%
Cash On Cash
2.65%
Cap Rate
0.45
DSCR
$1,580
Rent
-$798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,580 income − $2,378 expenses = $798 out of pocket
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,246
Downpayment
20%
$54,520
Closing costs
1%
$2,726
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,580
Total Expenses
$2,378
Mortgage P&I
85%
$1,338
Property Taxes
11%
$180
Home Insurance
6%
$102
HOA
0%
$0
Property Management
15%
$237
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$395