Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.88% first-year return on $75,645 initial cash invested.
-6.88%
Cash On Cash
4.3%
Cap Rate
0.74
DSCR
$2,192
Rent
-$434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,192 income − $2,626 expenses = $434 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,645
Downpayment
20%
$54,900
Closing costs
1%
$2,745
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,192
Total Expenses
$2,626
Mortgage P&I
61%
$1,329
Property Taxes
7%
$146
Home Insurance
4%
$98
HOA
0%
$0
Property Management
15%
$329
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$548