Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.08% first-year return on $75,330 initial cash invested.
-22.08%
Cash On Cash
0.2%
Cap Rate
0.03
DSCR
$1,148
Rent
-$1,386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,148 income − $2,534 expenses = $1,386 out of pocket
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,330
Downpayment
20%
$54,600
Closing costs
1%
$2,730
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,148
Total Expenses
$2,534
Mortgage P&I
121%
$1,385
Property Taxes
22%
$252
Home Insurance
8%
$96
HOA
22%
$250
Property Management
15%
$172
CapEx
4%
$46
Vacancy
0%
$0
Maintenance
4%
$46
Other
25%
$287