Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.76% first-year return on $74,994 initial cash invested.
-5.76%
Cash On Cash
4.66%
Cap Rate
0.81
DSCR
$2,648
Rent
-$360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,648 income − $3,008 expenses = $360 out of pocket
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,994
Downpayment
20%
$54,280
Closing costs
1%
$2,714
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,648
Total Expenses
$3,008
Mortgage P&I
49%
$1,307
Property Taxes
13%
$332
Home Insurance
4%
$98
HOA
0%
$0
Property Management
15%
$397
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$662