Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.72% first-year return on $74,973 initial cash invested.
-10.72%
Cash On Cash
3.16%
Cap Rate
0.54
DSCR
$1,791
Rent
-$670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,791 income − $2,461 expenses = $670 out of pocket
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,973
Downpayment
20%
$54,260
Closing costs
1%
$2,713
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,791
Total Expenses
$2,461
Mortgage P&I
73%
$1,313
Property Taxes
10%
$184
Home Insurance
5%
$95
HOA
0%
$8
Property Management
15%
$269
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$448