Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.35% first-year return on $74,805 initial cash invested.
-0.35%
Cash On Cash
6.3%
Cap Rate
1.07
DSCR
$2,891
Rent
-$22
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,891 income − $2,913 expenses = $22 out of pocket
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,891
Total Expenses
$2,913
Mortgage P&I
46%
$1,327
Property Taxes
3%
$99
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$434
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$723