Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.09% first-year return on $75,162 initial cash invested.
-8.09%
Cash On Cash
4.36%
Cap Rate
0.7
DSCR
$2,054
Rent
-$507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,054 income − $2,561 expenses = $507 out of pocket
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,162
Downpayment
20%
$54,440
Closing costs
1%
$2,722
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,054
Total Expenses
$2,561
Mortgage P&I
69%
$1,415
Property Taxes
3%
$60
Home Insurance
5%
$100
HOA
0%
$0
Property Management
15%
$308
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$514