Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.66% first-year return on $75,120 initial cash invested.
-1.66%
Cash On Cash
6.19%
Cap Rate
1.02
DSCR
$3,239
Rent
-$104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,239 income − $3,343 expenses = $104 out of pocket
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,120
Downpayment
20%
$54,400
Closing costs
1%
$2,720
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,239
Total Expenses
$3,343
Mortgage P&I
43%
$1,377
Property Taxes
10%
$315
Home Insurance
3%
$95
HOA
0%
$0
Property Management
15%
$486
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$810