Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.06% first-year return on $75,057 initial cash invested.
-4.06%
Cash On Cash
5.51%
Cap Rate
0.89
DSCR
$2,663
Rent
-$254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,663 income − $2,917 expenses = $254 out of pocket
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,057
Downpayment
20%
$54,340
Closing costs
1%
$2,717
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,663
Total Expenses
$2,917
Mortgage P&I
52%
$1,395
Property Taxes
5%
$145
Home Insurance
4%
$98
HOA
0%
$0
Property Management
15%
$399
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$666