Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.97% first-year return on $75,183 initial cash invested.
-3.97%
Cash On Cash
5.42%
Cap Rate
0.9
DSCR
$2,812
Rent
-$249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,812 income − $3,061 expenses = $249 out of pocket
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,183
Downpayment
20%
$54,460
Closing costs
1%
$2,723
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,812
Total Expenses
$3,061
Mortgage P&I
49%
$1,367
Property Taxes
9%
$247
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$422
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$703