Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.83% first-year return on $75,435 initial cash invested.
-9.83%
Cash On Cash
3.55%
Cap Rate
0.6
DSCR
$1,717
Rent
-$618
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,717 income − $2,335 expenses = $618 out of pocket
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,435
Downpayment
20%
$54,700
Closing costs
1%
$2,735
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,717
Total Expenses
$2,335
Mortgage P&I
79%
$1,358
Property Taxes
3%
$52
Home Insurance
6%
$100
HOA
0%
$0
Property Management
15%
$258
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$429