Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.57% first-year return on $75,687 initial cash invested.
-5.57%
Cash On Cash
4.7%
Cap Rate
0.81
DSCR
$2,532
Rent
-$351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,532 income − $2,883 expenses = $351 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,687
Downpayment
20%
$54,940
Closing costs
1%
$2,747
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,532
Total Expenses
$2,883
Mortgage P&I
52%
$1,326
Property Taxes
10%
$246
Home Insurance
4%
$96
HOA
0%
$0
Property Management
15%
$380
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$633