Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.06% first-year return on $75,708 initial cash invested.
-11.06%
Cash On Cash
3.43%
Cap Rate
0.56
DSCR
$1,825
Rent
-$698
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,825 income − $2,523 expenses = $698 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,708
Downpayment
20%
$54,960
Closing costs
1%
$2,748
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,825
Total Expenses
$2,523
Mortgage P&I
77%
$1,410
Property Taxes
8%
$144
Home Insurance
5%
$93
HOA
0%
$0
Property Management
15%
$274
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$456