Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.54% first-year return on $75,204 initial cash invested.
-6.54%
Cash On Cash
4.88%
Cap Rate
0.79
DSCR
$3,049
Rent
-$410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,049 income − $3,459 expenses = $410 out of pocket
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,204
Downpayment
20%
$54,480
Closing costs
1%
$2,724
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,049
Total Expenses
$3,459
Mortgage P&I
46%
$1,395
Property Taxes
17%
$513
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$457
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$762