Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.28% first-year return on $75,666 initial cash invested.
-3.28%
Cash On Cash
5.58%
Cap Rate
0.93
DSCR
$2,943
Rent
-$207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,943 income − $3,150 expenses = $207 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,666
Downpayment
20%
$54,920
Closing costs
1%
$2,746
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,943
Total Expenses
$3,150
Mortgage P&I
46%
$1,366
Property Taxes
9%
$272
Home Insurance
3%
$99
HOA
0%
$0
Property Management
15%
$441
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$736