Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.79% first-year return on $75,267 initial cash invested.
-1.79%
Cash On Cash
6.12%
Cap Rate
1.01
DSCR
$2,968
Rent
-$112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,968 income − $3,080 expenses = $112 out of pocket
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,267
Downpayment
20%
$54,540
Closing costs
1%
$2,727
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,968
Total Expenses
$3,080
Mortgage P&I
47%
$1,383
Property Taxes
6%
$176
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$445
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$742