Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.47% first-year return on $75,078 initial cash invested.
-3.47%
Cash On Cash
6.39%
Cap Rate
0.94
DSCR
$3,044
Rent
-$217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,044 income − $3,261 expenses = $217 out of pocket
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,078
Downpayment
20%
$54,360
Closing costs
1%
$2,718
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,044
Total Expenses
$3,261
Mortgage P&I
51%
$1,542
Property Taxes
5%
$161
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$457
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$761