Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.2% first-year return on $75,078 initial cash invested.
-3.2%
Cash On Cash
5.65%
Cap Rate
0.93
DSCR
$2,772
Rent
-$200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,772 income − $2,972 expenses = $200 out of pocket
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,078
Downpayment
20%
$54,360
Closing costs
1%
$2,718
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,772
Total Expenses
$2,972
Mortgage P&I
49%
$1,368
Property Taxes
6%
$175
Home Insurance
4%
$98
HOA
0%
$0
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$693