Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.12% first-year return on $75,750 initial cash invested.
-2.12%
Cash On Cash
5.91%
Cap Rate
0.98
DSCR
$2,830
Rent
-$134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,830 income − $2,964 expenses = $134 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,830
Total Expenses
$2,964
Mortgage P&I
49%
$1,376
Property Taxes
5%
$134
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$424
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$708