Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.55% first-year return on $76,023 initial cash invested.
-21.55%
Cash On Cash
0.56%
Cap Rate
0.09
DSCR
$717
Rent
-$1,365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$717 income − $2,082 expenses = $1,365 out of pocket
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,023
Downpayment
20%
$55,260
Closing costs
1%
$2,763
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$717
Total Expenses
$2,082
Mortgage P&I
204%
$1,464
Property Taxes
24%
$173
Home Insurance
14%
$100
HOA
0%
$0
Property Management
15%
$108
CapEx
4%
$29
Vacancy
0%
$0
Maintenance
4%
$29
Other
25%
$179