Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.21% first-year return on $74,931 initial cash invested.
-6.21%
Cash On Cash
4.73%
Cap Rate
0.79
DSCR
$2,597
Rent
-$388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,597 income − $2,985 expenses = $388 out of pocket
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,931
Downpayment
20%
$54,220
Closing costs
1%
$2,711
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,597
Total Expenses
$2,985
Mortgage P&I
52%
$1,353
Property Taxes
11%
$289
Home Insurance
4%
$96
HOA
0%
$0
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$649