Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.69% first-year return on $75,750 initial cash invested.
-20.69%
Cash On Cash
0.2%
Cap Rate
0.03
DSCR
$568
Rent
-$1,306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$568 income − $1,874 expenses = $1,306 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
$568
Total Expenses
$1,874
Mortgage P&I
234%
$1,329
Property Taxes
31%
$176
Home Insurance
17%
$96
HOA
0%
$0
Property Management
15%
$85
CapEx
4%
$23
Vacancy
0%
$0
Maintenance
4%
$23
Other
25%
$142