Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.71% first-year return on $75,750 initial cash invested.
-0.71%
Cash On Cash
6.46%
Cap Rate
1.07
DSCR
$3,661
Rent
-$45
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,661 income − $3,706 expenses = $45 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,661
Total Expenses
$3,706
Mortgage P&I
38%
$1,379
Property Taxes
11%
$385
Home Insurance
3%
$96
HOA
2%
$90
Property Management
15%
$549
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$915