Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.09% first-year return on $75,666 initial cash invested.
-24.09%
Cash On Cash
-0.4%
Cap Rate
-0.07
DSCR
$765
Rent
-$1,519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$765 income − $2,284 expenses = $1,519 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,666
Downpayment
20%
$54,920
Closing costs
1%
$2,746
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$765
Total Expenses
$2,284
Mortgage P&I
182%
$1,396
Property Taxes
50%
$380
Home Insurance
13%
$96
HOA
6%
$44
Property Management
15%
$115
CapEx
4%
$31
Vacancy
0%
$0
Maintenance
4%
$31
Other
25%
$191