Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.73% first-year return on $74,952 initial cash invested.
-1.73%
Cash On Cash
6.47%
Cap Rate
1
DSCR
$2,845
Rent
-$108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,845 income − $2,953 expenses = $108 out of pocket
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,952
Downpayment
20%
$54,240
Closing costs
1%
$2,712
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,845
Total Expenses
$2,953
Mortgage P&I
51%
$1,456
Property Taxes
2%
$68
Home Insurance
2%
$63
HOA
0%
$0
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$711