Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.98% first-year return on $74,931 initial cash invested.
-9.98%
Cash On Cash
3.63%
Cap Rate
0.6
DSCR
$2,074
Rent
-$623
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,074 income − $2,697 expenses = $623 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
$2,074
Total Expenses
$2,697
Mortgage P&I
66%
$1,359
Property Taxes
10%
$205
Home Insurance
5%
$96
HOA
2%
$42
Property Management
15%
$311
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$518