Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.33% first-year return on $75,687 initial cash invested.
-6.33%
Cash On Cash
5.41%
Cap Rate
0.82
DSCR
$3,092
Rent
-$399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,092 income − $3,491 expenses = $399 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,687
Downpayment
20%
$54,940
Closing costs
1%
$2,747
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,092
Total Expenses
$3,491
Mortgage P&I
49%
$1,514
Property Taxes
13%
$392
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$773