Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.2% first-year return on $75,750 initial cash invested.
-5.2%
Cash On Cash
5.07%
Cap Rate
0.85
DSCR
$3,190
Rent
-$328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,190 income − $3,518 expenses = $328 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
$3,190
Total Expenses
$3,518
Mortgage P&I
43%
$1,363
Property Taxes
16%
$525
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$478
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$798