Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.54% first-year return on $75,750 initial cash invested.
-22.54%
Cash On Cash
-0.32%
Cap Rate
-0.06
DSCR
$447
Rent
-$1,423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$447 income − $1,870 expenses = $1,423 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
$447
Total Expenses
$1,870
Mortgage P&I
298%
$1,331
Property Taxes
51%
$228
Home Insurance
21%
$96
HOA
0%
$0
Property Management
15%
$67
CapEx
4%
$18
Vacancy
0%
$0
Maintenance
4%
$18
Other
25%
$112