Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.94% first-year return on $75,750 initial cash invested.
-15.94%
Cash On Cash
2.07%
Cap Rate
0.34
DSCR
$1,653
Rent
-$1,006
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,653 income − $2,659 expenses = $1,006 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,653
Total Expenses
$2,659
Mortgage P&I
86%
$1,415
Property Taxes
21%
$355
Home Insurance
6%
$96
HOA
0%
$0
Property Management
15%
$248
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$413