Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.15% first-year return on $75,120 initial cash invested.
-4.15%
Cash On Cash
5.19%
Cap Rate
0.88
DSCR
$2,499
Rent
-$260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,499 income − $2,759 expenses = $260 out of pocket
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,499
Total Expenses
$2,759
Mortgage P&I
53%
$1,336
Property Taxes
5%
$125
Home Insurance
4%
$98
HOA
0%
$0
Property Management
15%
$375
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$625