Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.42% first-year return on $75,540 initial cash invested.
-12.42%
Cash On Cash
2.86%
Cap Rate
0.48
DSCR
$1,880
Rent
-$782
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,880 income − $2,662 expenses = $782 out of pocket
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,540
Downpayment
20%
$54,800
Closing costs
1%
$2,740
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,880
Total Expenses
$2,662
Mortgage P&I
72%
$1,360
Property Taxes
16%
$304
Home Insurance
5%
$96
HOA
0%
$0
Property Management
15%
$282
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$470