Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.59% first-year return on $75,750 initial cash invested.
-7.59%
Cash On Cash
4.22%
Cap Rate
0.71
DSCR
$1,986
Rent
-$479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,986 income − $2,465 expenses = $479 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
$1,986
Total Expenses
$2,465
Mortgage P&I
69%
$1,366
Property Taxes
3%
$51
Home Insurance
5%
$96
HOA
0%
$0
Property Management
15%
$298
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$496