Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.42% first-year return on $75,750 initial cash invested.
-11.42%
Cash On Cash
3.16%
Cap Rate
0.52
DSCR
$1,581
Rent
-$721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,581 income − $2,302 expenses = $721 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,581
Total Expenses
$2,302
Mortgage P&I
87%
$1,383
Property Taxes
4%
$65
Home Insurance
6%
$96
HOA
0%
$0
Property Management
15%
$237
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$395