Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.79% first-year return on $75,729 initial cash invested.
-10.79%
Cash On Cash
3.74%
Cap Rate
0.6
DSCR
$2,660
Rent
-$681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,660 income − $3,341 expenses = $681 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,729
Downpayment
20%
$54,980
Closing costs
1%
$2,749
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,660
Total Expenses
$3,341
Mortgage P&I
54%
$1,431
Property Taxes
21%
$557
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$399
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$665