Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.29% first-year return on $75,729 initial cash invested.
-16.29%
Cash On Cash
1.91%
Cap Rate
0.31
DSCR
$1,380
Rent
-$1,028
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,380 income − $2,408 expenses = $1,028 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,729
Downpayment
20%
$54,980
Closing costs
1%
$2,749
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,380
Total Expenses
$2,408
Mortgage P&I
102%
$1,411
Property Taxes
17%
$239
Home Insurance
7%
$96
HOA
0%
$0
Property Management
15%
$207
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$345