Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.88% first-year return on $75,729 initial cash invested.
-11.88%
Cash On Cash
2.89%
Cap Rate
0.49
DSCR
$1,741
Rent
-$750
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,741 income − $2,491 expenses = $750 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.2%
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
$1,741
Total Expenses
$2,491
Mortgage P&I
77%
$1,343
Property Taxes
12%
$216
Home Insurance
6%
$96
HOA
0%
$0
Property Management
15%
$261
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$435