Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.4% first-year return on $75,750 initial cash invested.
-8.4%
Cash On Cash
4.16%
Cap Rate
0.69
DSCR
$2,599
Rent
-$530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,599 income − $3,129 expenses = $530 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,599
Total Expenses
$3,129
Mortgage P&I
53%
$1,379
Property Taxes
14%
$376
Home Insurance
4%
$96
HOA
1%
$30
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$650