Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.25% first-year return on $75,729 initial cash invested.
-0.25%
Cash On Cash
6.53%
Cap Rate
1.09
DSCR
$3,391
Rent
-$16
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,391 income − $3,407 expenses = $16 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,391
Total Expenses
$3,407
Mortgage P&I
41%
$1,375
Property Taxes
9%
$307
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$509
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$848