Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7% first-year return on $75,792 initial cash invested.
-7%
Cash On Cash
4.77%
Cap Rate
0.77
DSCR
$2,975
Rent
-$442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,975 income − $3,417 expenses = $442 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,975
Total Expenses
$3,417
Mortgage P&I
48%
$1,418
Property Taxes
16%
$475
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$446
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$744