Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.7% first-year return on $75,540 initial cash invested.
-22.7%
Cash On Cash
0.18%
Cap Rate
0.03
DSCR
$1,369
Rent
-$1,429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,369 income − $2,798 expenses = $1,429 out of pocket
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,540
Downpayment
20%
$54,800
Closing costs
1%
$2,740
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,369
Total Expenses
$2,798
Mortgage P&I
103%
$1,416
Property Taxes
32%
$440
Home Insurance
9%
$119
HOA
12%
$166
Property Management
15%
$205
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$342