Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.82% first-year return on $75,750 initial cash invested.
-3.82%
Cash On Cash
5.32%
Cap Rate
0.9
DSCR
$2,807
Rent
-$241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,807 income − $3,048 expenses = $241 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,807
Total Expenses
$3,048
Mortgage P&I
48%
$1,349
Property Taxes
9%
$256
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$702