Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.73% first-year return on $75,750 initial cash invested.
-0.73%
Cash On Cash
6.53%
Cap Rate
1.06
DSCR
$3,336
Rent
-$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,336 income − $3,382 expenses = $46 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,336
Total Expenses
$3,382
Mortgage P&I
42%
$1,409
Property Taxes
8%
$277
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$834