Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.8% first-year return on $74,826 initial cash invested.
-4.8%
Cash On Cash
5.36%
Cap Rate
0.87
DSCR
$2,912
Rent
-$299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,912 income − $3,211 expenses = $299 out of pocket
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,826
Downpayment
20%
$54,120
Closing costs
1%
$2,706
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,912
Total Expenses
$3,211
Mortgage P&I
48%
$1,391
Property Taxes
11%
$327
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$437
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$728