Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.07% first-year return on $75,750 initial cash invested.
-7.07%
Cash On Cash
4.52%
Cap Rate
0.74
DSCR
$2,140
Rent
-$446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,140 income − $2,586 expenses = $446 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,140
Total Expenses
$2,586
Mortgage P&I
65%
$1,395
Property Taxes
3%
$67
Home Insurance
4%
$96
HOA
0%
$0
Property Management
15%
$321
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$535