Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.92% first-year return on $75,792 initial cash invested.
-13.92%
Cash On Cash
2.46%
Cap Rate
0.41
DSCR
$2,041
Rent
-$879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,041 income − $2,920 expenses = $879 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,792
Downpayment
20%
$55,040
Closing costs
1%
$2,752
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,041
Total Expenses
$2,920
Mortgage P&I
67%
$1,361
Property Taxes
23%
$471
Home Insurance
5%
$108
HOA
0%
$0
Property Management
15%
$306
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$510