Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.72% first-year return on $75,288 initial cash invested.
-11.72%
Cash On Cash
3%
Cap Rate
0.5
DSCR
$1,500
Rent
-$735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,500 income − $2,235 expenses = $735 out of pocket
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,288
Downpayment
20%
$54,560
Closing costs
1%
$2,728
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,500
Total Expenses
$2,235
Mortgage P&I
90%
$1,356
Property Taxes
4%
$63
Home Insurance
6%
$96
HOA
0%
$0
Property Management
15%
$225
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$375