Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.45% first-year return on $74,889 initial cash invested.
-4.45%
Cash On Cash
5.01%
Cap Rate
0.86
DSCR
$2,438
Rent
-$278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,438 income − $2,716 expenses = $278 out of pocket
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,889
Downpayment
20%
$54,180
Closing costs
1%
$2,709
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,438
Total Expenses
$2,716
Mortgage P&I
54%
$1,311
Property Taxes
6%
$135
Home Insurance
4%
$98
HOA
0%
$0
Property Management
15%
$366
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$610