Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.21% first-year return on $75,099 initial cash invested.
-20.21%
Cash On Cash
0.68%
Cap Rate
0.11
DSCR
$955
Rent
-$1,265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$955 income − $2,220 expenses = $1,265 out of pocket
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,099
Downpayment
20%
$54,380
Closing costs
1%
$2,719
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$955
Total Expenses
$2,220
Mortgage P&I
145%
$1,382
Property Taxes
30%
$282
Home Insurance
10%
$98
HOA
0%
$0
Property Management
15%
$143
CapEx
4%
$38
Vacancy
0%
$0
Maintenance
4%
$38
Other
25%
$239