Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.07% first-year return on $75,414 initial cash invested.
-8.07%
Cash On Cash
3.88%
Cap Rate
0.68
DSCR
$2,045
Rent
-$507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,045 income − $2,552 expenses = $507 out of pocket
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,414
Downpayment
20%
$54,680
Closing costs
1%
$2,734
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,045
Total Expenses
$2,552
Mortgage P&I
64%
$1,310
Property Taxes
8%
$164
Home Insurance
5%
$96
HOA
0%
$0
Property Management
15%
$307
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$511