Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.33% first-year return on $75,141 initial cash invested.
-15.33%
Cash On Cash
2.31%
Cap Rate
0.37
DSCR
$1,700
Rent
-$960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,700 income − $2,660 expenses = $960 out of pocket
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,141
Downpayment
20%
$54,420
Closing costs
1%
$2,721
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,700
Total Expenses
$2,660
Mortgage P&I
83%
$1,416
Property Taxes
19%
$330
Home Insurance
6%
$98
HOA
0%
$0
Property Management
15%
$255
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$425