Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.7% first-year return on $75,750 initial cash invested.
-9.7%
Cash On Cash
4.39%
Cap Rate
0.67
DSCR
$2,770
Rent
-$612
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,770 income − $3,382 expenses = $612 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,770
Total Expenses
$3,382
Mortgage P&I
54%
$1,506
Property Taxes
16%
$450
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$692