Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.39% first-year return on $75,330 initial cash invested.
-21.39%
Cash On Cash
0.4%
Cap Rate
0.07
DSCR
$1,231
Rent
-$1,343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,231 income − $2,574 expenses = $1,343 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
$1,231
Total Expenses
$2,574
Mortgage P&I
113%
$1,385
Property Taxes
20%
$252
Home Insurance
8%
$96
HOA
20%
$250
Property Management
15%
$185
CapEx
4%
$49
Vacancy
0%
$0
Maintenance
4%
$49
Other
25%
$308