Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.4% first-year return on $75,246 initial cash invested.
-4.4%
Cash On Cash
5.41%
Cap Rate
0.88
DSCR
$2,647
Rent
-$276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,647 income − $2,923 expenses = $276 out of pocket
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,246
Downpayment
20%
$54,520
Closing costs
1%
$2,726
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,647
Total Expenses
$2,923
Mortgage P&I
53%
$1,400
Property Taxes
6%
$154
Home Insurance
4%
$98
HOA
0%
$0
Property Management
15%
$397
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$662