Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.86% first-year return on $74,931 initial cash invested.
-1.86%
Cash On Cash
6.04%
Cap Rate
1
DSCR
$3,050
Rent
-$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,050 income − $3,166 expenses = $116 out of pocket
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,931
Downpayment
20%
$54,220
Closing costs
1%
$2,711
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,050
Total Expenses
$3,166
Mortgage P&I
45%
$1,359
Property Taxes
7%
$205
Home Insurance
3%
$96
HOA
1%
$42
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$762