Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.64% first-year return on $74,952 initial cash invested.
-7.64%
Cash On Cash
4.25%
Cap Rate
0.71
DSCR
$2,090
Rent
-$477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,090 income − $2,567 expenses = $477 out of pocket
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,952
Downpayment
20%
$54,240
Closing costs
1%
$2,712
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,090
Total Expenses
$2,567
Mortgage P&I
65%
$1,353
Property Taxes
5%
$114
Home Insurance
5%
$96
HOA
0%
$0
Property Management
15%
$314
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$522