Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.81% first-year return on $75,729 initial cash invested.
-10.81%
Cash On Cash
3.54%
Cap Rate
0.58
DSCR
$2,132
Rent
-$682
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,132 income − $2,814 expenses = $682 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,729
Downpayment
20%
$54,980
Closing costs
1%
$2,749
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,132
Total Expenses
$2,814
Mortgage P&I
66%
$1,409
Property Taxes
13%
$286
Home Insurance
5%
$96
HOA
0%
$0
Property Management
15%
$320
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$533