Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.87% first-year return on $75,456 initial cash invested.
-0.87%
Cash On Cash
6.35%
Cap Rate
1.06
DSCR
$3,433
Rent
-$55
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,433 income − $3,488 expenses = $55 out of pocket
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,433
Total Expenses
$3,488
Mortgage P&I
40%
$1,366
Property Taxes
11%
$377
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$515
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$858