Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.04% first-year return on $75,750 initial cash invested.
-12.04%
Cash On Cash
2.99%
Cap Rate
0.5
DSCR
$1,997
Rent
-$760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,997 income − $2,757 expenses = $760 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
$1,997
Total Expenses
$2,757
Mortgage P&I
68%
$1,365
Property Taxes
17%
$337
Home Insurance
5%
$96
HOA
0%
$0
Property Management
15%
$300
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$499