Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected 0% first-year return on $75,750 initial cash invested.
0%
Cash On Cash
6.35%
Cap Rate
1.1
DSCR
$3,281
Rent
$0
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,281 income − $3,281 expenses = $0 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.0%
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
$3,281
Total Expenses
$3,281
Mortgage P&I
40%
$1,324
Property Taxes
9%
$287
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$820