Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.82% first-year return on $74,805 initial cash invested.
-11.82%
Cash On Cash
2.89%
Cap Rate
0.5
DSCR
$1,966
Rent
-$737
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,966 income − $2,703 expenses = $737 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
$1,966
Total Expenses
$2,703
Mortgage P&I
67%
$1,309
Property Taxes
18%
$358
Home Insurance
5%
$91
HOA
0%
$0
Property Management
15%
$295
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$492