Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.12% first-year return on $69,729 initial cash invested.
-9.12%
Cash On Cash
4.28%
Cap Rate
0.7
DSCR
$2,732
Rent
-$530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,732 income − $3,262 expenses = $530 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,729
Downpayment
20%
$54,980
Closing costs
1%
$2,749
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$2,732
Total Expenses
$3,262
Mortgage P&I
51%
$1,401
Property Taxes
2%
$51
Home Insurance
4%
$96
HOA
15%
$403
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$683