Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.32% first-year return on $75,750 initial cash invested.
-6.32%
Cash On Cash
4.64%
Cap Rate
0.78
DSCR
$2,358
Rent
-$399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,358 income − $2,757 expenses = $399 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,358
Total Expenses
$2,757
Mortgage P&I
58%
$1,368
Property Taxes
5%
$113
Home Insurance
4%
$96
HOA
2%
$48
Property Management
15%
$354
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$590