Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.29% first-year return on $75,750 initial cash invested.
-0.29%
Cash On Cash
6.4%
Cap Rate
1.08
DSCR
$3,082
Rent
-$18
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,082 income − $3,100 expenses = $18 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,082
Total Expenses
$3,100
Mortgage P&I
44%
$1,361
Property Taxes
5%
$165
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$770