Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.34% first-year return on $75,561 initial cash invested.
-5.34%
Cash On Cash
4.83%
Cap Rate
0.83
DSCR
$2,613
Rent
-$336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,613 income − $2,949 expenses = $336 out of pocket
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,561
Downpayment
20%
$54,820
Closing costs
1%
$2,741
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,613
Total Expenses
$2,949
Mortgage P&I
51%
$1,335
Property Taxes
10%
$261
Home Insurance
4%
$98
HOA
0%
$0
Property Management
15%
$392
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$653