Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.37% first-year return on $75,813 initial cash invested.
-2.37%
Cash On Cash
6.08%
Cap Rate
0.99
DSCR
$3,292
Rent
-$150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,292 income − $3,442 expenses = $150 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,813
Downpayment
20%
$55,060
Closing costs
1%
$2,753
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,292
Total Expenses
$3,442
Mortgage P&I
43%
$1,413
Property Taxes
11%
$350
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$494
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$823