Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.8% first-year return on $75,729 initial cash invested.
-2.8%
Cash On Cash
5.78%
Cap Rate
0.95
DSCR
$2,718
Rent
-$177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,718 income − $2,895 expenses = $177 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,729
Downpayment
20%
$54,980
Closing costs
1%
$2,749
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,718
Total Expenses
$2,895
Mortgage P&I
51%
$1,393
Property Taxes
4%
$100
Home Insurance
4%
$96
HOA
0%
$0
Property Management
15%
$408
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$680