Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.78% first-year return on $74,889 initial cash invested.
-4.78%
Cash On Cash
5.12%
Cap Rate
0.86
DSCR
$2,573
Rent
-$298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,573 income − $2,871 expenses = $298 out of pocket
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,889
Downpayment
20%
$54,180
Closing costs
1%
$2,709
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,573
Total Expenses
$2,871
Mortgage P&I
52%
$1,350
Property Taxes
7%
$188
Home Insurance
4%
$98
HOA
0%
$0
Property Management
15%
$386
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$643