Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.72% first-year return on $75,099 initial cash invested.
-7.72%
Cash On Cash
4.42%
Cap Rate
0.73
DSCR
$2,575
Rent
-$483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,575 income − $3,058 expenses = $483 out of pocket
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,099
Downpayment
20%
$54,380
Closing costs
1%
$2,719
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,575
Total Expenses
$3,058
Mortgage P&I
54%
$1,382
Property Taxes
13%
$342
Home Insurance
4%
$98
HOA
0%
$0
Property Management
15%
$386
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$644