Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.51% first-year return on $75,666 initial cash invested.
-14.51%
Cash On Cash
3.15%
Cap Rate
0.47
DSCR
$2,335
Rent
-$915
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,335 income − $3,250 expenses = $915 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,666
Downpayment
20%
$54,920
Closing costs
1%
$2,746
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,335
Total Expenses
$3,250
Mortgage P&I
66%
$1,542
Property Taxes
22%
$525
Home Insurance
3%
$63
HOA
0%
$0
Property Management
15%
$350
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$584