Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.68% first-year return on $75,120 initial cash invested.
-2.68%
Cash On Cash
5.89%
Cap Rate
0.96
DSCR
$2,869
Rent
-$168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,869 income − $3,037 expenses = $168 out of pocket
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,120
Downpayment
20%
$54,400
Closing costs
1%
$2,720
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,869
Total Expenses
$3,037
Mortgage P&I
48%
$1,387
Property Taxes
6%
$177
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$430
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$717