Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.24% first-year return on $75,645 initial cash invested.
-3.24%
Cash On Cash
5.8%
Cap Rate
0.94
DSCR
$3,049
Rent
-$204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,049 income − $3,253 expenses = $204 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,645
Downpayment
20%
$54,900
Closing costs
1%
$2,745
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,049
Total Expenses
$3,253
Mortgage P&I
46%
$1,409
Property Taxes
6%
$198
Home Insurance
3%
$96
HOA
3%
$87
Property Management
15%
$457
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$762