Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.88% first-year return on $75,750 initial cash invested.
-4.88%
Cash On Cash
5.2%
Cap Rate
0.86
DSCR
$2,900
Rent
-$308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,900 income − $3,208 expenses = $308 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
$2,900
Total Expenses
$3,208
Mortgage P&I
48%
$1,383
Property Taxes
12%
$337
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$435
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$725