Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.56% first-year return on $75,750 initial cash invested.
-12.56%
Cash On Cash
3.46%
Cap Rate
0.53
DSCR
$2,066
Rent
-$793
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,066 income − $2,859 expenses = $793 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,066
Total Expenses
$2,859
Mortgage P&I
73%
$1,504
Property Taxes
13%
$267
Home Insurance
5%
$96
HOA
0%
$0
Property Management
15%
$310
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$516