Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.17% first-year return on $75,750 initial cash invested.
-0.17%
Cash On Cash
6.41%
Cap Rate
1.08
DSCR
$2,976
Rent
-$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,976 income − $2,987 expenses = $11 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
$2,976
Total Expenses
$2,987
Mortgage P&I
46%
$1,360
Property Taxes
3%
$103
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$446
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$744