Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.47% first-year return on $74,847 initial cash invested.
-7.47%
Cash On Cash
4.57%
Cap Rate
0.73
DSCR
$2,277
Rent
-$466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,277 income − $2,743 expenses = $466 out of pocket
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,847
Downpayment
20%
$54,140
Closing costs
1%
$2,707
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,277
Total Expenses
$2,743
Mortgage P&I
62%
$1,406
Property Taxes
6%
$129
Home Insurance
4%
$98
HOA
1%
$17
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$569