Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.75% first-year return on $62,931 initial cash invested.
-10.75%
Cash On Cash
3.86%
Cap Rate
0.66
DSCR
$2,741
Rent
-$564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,741 income − $3,305 expenses = $564 out of pocket
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,931
Downpayment
20%
$54,220
Closing costs
1%
$2,711
Rehab
0%
$0
Furnishing
2%
$6,000
Cashflow
Total Income
$2,741
Total Expenses
$3,305
Mortgage P&I
48%
$1,327
Property Taxes
1%
$34
Home Insurance
4%
$98
HOA
19%
$530
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$685