Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.12% first-year return on $75,750 initial cash invested.
-17.12%
Cash On Cash
1.6%
Cap Rate
0.26
DSCR
$1,600
Rent
-$1,081
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,600 income − $2,681 expenses = $1,081 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,600
Total Expenses
$2,681
Mortgage P&I
86%
$1,383
Property Taxes
27%
$434
Home Insurance
6%
$96
HOA
0%
$0
Property Management
15%
$240
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$400