Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.87% first-year return on $75,855 initial cash invested.
-20.87%
Cash On Cash
0.31%
Cap Rate
0.05
DSCR
$625
Rent
-$1,319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$625 income − $1,944 expenses = $1,319 out of pocket
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,855
Downpayment
20%
$55,100
Closing costs
1%
$2,755
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$625
Total Expenses
$1,944
Mortgage P&I
219%
$1,366
Property Taxes
23%
$142
Home Insurance
16%
$103
HOA
5%
$33
Property Management
15%
$94
CapEx
4%
$25
Vacancy
0%
$0
Maintenance
4%
$25
Other
25%
$156