Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.85% first-year return on $75,204 initial cash invested.
-31.85%
Cash On Cash
-2.65%
Cap Rate
-0.43
DSCR
$0
Rent
-$1,996
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$0 income − $1,996 expenses = $1,996 out of pocket
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,204
Downpayment
20%
$54,480
Closing costs
1%
$2,724
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$0
Total Expenses
$1,996
Mortgage P&I
13950000%
$1,395
Property Taxes
5130000%
$513
Home Insurance
880000%
$88
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0