Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.67% first-year return on $75,939 initial cash invested.
-20.67%
Cash On Cash
0.4%
Cap Rate
0.07
DSCR
$724
Rent
-$1,308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$724 income − $2,032 expenses = $1,308 out of pocket
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,939
Downpayment
20%
$55,180
Closing costs
1%
$2,759
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$724
Total Expenses
$2,032
Mortgage P&I
189%
$1,370
Property Taxes
30%
$214
Home Insurance
14%
$100
HOA
0%
$0
Property Management
15%
$109
CapEx
4%
$29
Vacancy
0%
$0
Maintenance
4%
$29
Other
25%
$181