Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.22% first-year return on $74,805 initial cash invested.
-12.22%
Cash On Cash
2.77%
Cap Rate
0.48
DSCR
$1,916
Rent
-$762
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,916 income − $2,678 expenses = $762 out of pocket
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,805
Downpayment
20%
$54,100
Closing costs
1%
$2,705
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,916
Total Expenses
$2,678
Mortgage P&I
68%
$1,309
Property Taxes
19%
$358
Home Insurance
5%
$91
HOA
0%
$0
Property Management
15%
$287
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$479