Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.16% first-year return on $75,750 initial cash invested.
-15.16%
Cash On Cash
2.1%
Cap Rate
0.35
DSCR
$1,443
Rent
-$957
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,443 income − $2,400 expenses = $957 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
$1,443
Total Expenses
$2,400
Mortgage P&I
96%
$1,381
Property Taxes
16%
$230
Home Insurance
7%
$96
HOA
0%
$0
Property Management
15%
$216
CapEx
4%
$58
Vacancy
0%
$0
Maintenance
4%
$58
Other
25%
$361