Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.7% first-year return on $75,729 initial cash invested.
-7.7%
Cash On Cash
4.15%
Cap Rate
0.71
DSCR
$2,278
Rent
-$486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,278 income − $2,764 expenses = $486 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,729
Downpayment
20%
$54,980
Closing costs
1%
$2,749
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,278
Total Expenses
$2,764
Mortgage P&I
59%
$1,345
Property Taxes
10%
$229
Home Insurance
4%
$96
HOA
0%
$0
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$570