Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.51% first-year return on $75,561 initial cash invested.
-7.51%
Cash On Cash
4.67%
Cap Rate
0.74
DSCR
$2,500
Rent
-$473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,500 income − $2,973 expenses = $473 out of pocket
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,561
Downpayment
20%
$54,820
Closing costs
1%
$2,741
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,500
Total Expenses
$2,973
Mortgage P&I
58%
$1,440
Property Taxes
10%
$243
Home Insurance
3%
$87
HOA
0%
$3
Property Management
15%
$375
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$625