Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.11% first-year return on $75,183 initial cash invested.
-26.11%
Cash On Cash
-1.16%
Cap Rate
-0.19
DSCR
$147
Rent
-$1,636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$147 income − $1,783 expenses = $1,636 out of pocket
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,183
Downpayment
20%
$54,460
Closing costs
1%
$2,723
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$147
Total Expenses
$1,783
Mortgage P&I
930%
$1,367
Property Taxes
168%
$247
Home Insurance
67%
$98
HOA
0%
$0
Property Management
15%
$22
CapEx
4%
$6
Vacancy
0%
$0
Maintenance
4%
$6
Other
25%
$37