Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.83% first-year return on $75,750 initial cash invested.
-22.83%
Cash On Cash
-0.41%
Cap Rate
-0.07
DSCR
$414
Rent
-$1,441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$414 income − $1,855 expenses = $1,441 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.1%
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
$414
Total Expenses
$1,855
Mortgage P&I
322%
$1,331
Property Taxes
55%
$228
Home Insurance
23%
$96
HOA
0%
$0
Property Management
15%
$62
CapEx
4%
$17
Vacancy
0%
$0
Maintenance
4%
$17
Other
25%
$104