Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.54% first-year return on $75,750 initial cash invested.
-7.54%
Cash On Cash
4.97%
Cap Rate
0.76
DSCR
$2,744
Rent
-$476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,744 income − $3,220 expenses = $476 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,744
Total Expenses
$3,220
Mortgage P&I
55%
$1,505
Property Taxes
11%
$301
Home Insurance
4%
$96
HOA
0%
$0
Property Management
15%
$412
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$686