Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.42% first-year return on $74,931 initial cash invested.
-9.42%
Cash On Cash
3.79%
Cap Rate
0.63
DSCR
$2,144
Rent
-$588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,144 income − $2,732 expenses = $588 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
$2,144
Total Expenses
$2,732
Mortgage P&I
63%
$1,359
Property Taxes
10%
$205
Home Insurance
4%
$96
HOA
2%
$42
Property Management
15%
$322
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$536