Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.99% first-year return on $75,687 initial cash invested.
-19.99%
Cash On Cash
0.74%
Cap Rate
0.12
DSCR
$1,730
Rent
-$1,261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,730 income − $2,991 expenses = $1,261 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,687
Downpayment
20%
$54,940
Closing costs
1%
$2,747
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,730
Total Expenses
$2,991
Mortgage P&I
79%
$1,362
Property Taxes
39%
$677
Home Insurance
7%
$122
HOA
0%
$0
Property Management
15%
$260
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$432