Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.98% first-year return on $75,645 initial cash invested.
-10.98%
Cash On Cash
3.47%
Cap Rate
0.57
DSCR
$2,609
Rent
-$692
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,609 income − $3,301 expenses = $692 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,645
Downpayment
20%
$54,900
Closing costs
1%
$2,745
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,609
Total Expenses
$3,301
Mortgage P&I
53%
$1,381
Property Taxes
22%
$573
Home Insurance
4%
$96
HOA
0%
$0
Property Management
15%
$391
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$652