Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.95% first-year return on $75,729 initial cash invested.
-10.95%
Cash On Cash
3.51%
Cap Rate
0.57
DSCR
$2,116
Rent
-$691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,116 income − $2,807 expenses = $691 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
$2,116
Total Expenses
$2,807
Mortgage P&I
67%
$1,409
Property Taxes
14%
$286
Home Insurance
5%
$96
HOA
0%
$0
Property Management
15%
$317
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$529