Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.72% first-year return on $75,456 initial cash invested.
-3.72%
Cash On Cash
5.28%
Cap Rate
0.91
DSCR
$2,791
Rent
-$234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,791 income − $3,025 expenses = $234 out of pocket
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,456
Downpayment
20%
$54,720
Closing costs
1%
$2,736
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,791
Total Expenses
$3,025
Mortgage P&I
48%
$1,326
Property Taxes
9%
$262
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$419
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$698