Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.16% first-year return on $75,729 initial cash invested.
-11.16%
Cash On Cash
3.6%
Cap Rate
0.58
DSCR
$2,432
Rent
-$704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,432 income − $3,136 expenses = $704 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,432
Total Expenses
$3,136
Mortgage P&I
59%
$1,431
Property Taxes
17%
$409
Home Insurance
4%
$96
HOA
1%
$33
Property Management
15%
$365
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$608