Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.37% first-year return on $75,225 initial cash invested.
-16.37%
Cash On Cash
1.75%
Cap Rate
0.29
DSCR
$1,130
Rent
-$1,026
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,130 income − $2,156 expenses = $1,026 out of pocket
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,225
Downpayment
20%
$54,500
Closing costs
1%
$2,725
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,130
Total Expenses
$2,156
Mortgage P&I
122%
$1,379
Property Taxes
10%
$118
Home Insurance
9%
$96
HOA
2%
$21
Property Management
15%
$170
CapEx
4%
$45
Vacancy
0%
$0
Maintenance
4%
$45
Other
25%
$282