Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.46% first-year return on $75,855 initial cash invested.
-17.46%
Cash On Cash
1.5%
Cap Rate
0.25
DSCR
$1,592
Rent
-$1,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,592 income − $2,696 expenses = $1,104 out of pocket
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,855
Downpayment
20%
$55,100
Closing costs
1%
$2,755
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,592
Total Expenses
$2,696
Mortgage P&I
87%
$1,385
Property Taxes
28%
$446
Home Insurance
6%
$100
HOA
0%
$0
Property Management
15%
$239
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$398