Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.28% first-year return on $75,099 initial cash invested.
-2.28%
Cash On Cash
5.83%
Cap Rate
0.99
DSCR
$3,212
Rent
-$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,212 income − $3,355 expenses = $143 out of pocket
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,212
Total Expenses
$3,355
Mortgage P&I
42%
$1,336
Property Taxes
12%
$383
Home Insurance
3%
$95
HOA
0%
$0
Property Management
15%
$482
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$803