Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.02% first-year return on $75,750 initial cash invested.
-12.02%
Cash On Cash
2.95%
Cap Rate
0.49
DSCR
$1,638
Rent
-$759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,638 income − $2,397 expenses = $759 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
$1,638
Total Expenses
$2,397
Mortgage P&I
84%
$1,369
Property Taxes
9%
$144
Home Insurance
6%
$96
HOA
0%
$0
Property Management
15%
$246
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$410