Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.6% first-year return on $75,120 initial cash invested.
-11.6%
Cash On Cash
3.07%
Cap Rate
0.52
DSCR
$2,174
Rent
-$726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,174 income − $2,900 expenses = $726 out of pocket
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,174
Total Expenses
$2,900
Mortgage P&I
61%
$1,334
Property Taxes
20%
$426
Home Insurance
4%
$96
HOA
0%
$0
Property Management
15%
$326
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$544