Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.63% first-year return on $75,750 initial cash invested.
-4.63%
Cash On Cash
5.38%
Cap Rate
0.88
DSCR
$2,948
Rent
-$292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,948 income − $3,240 expenses = $292 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
$2,948
Total Expenses
$3,240
Mortgage P&I
48%
$1,406
Property Taxes
10%
$294
Home Insurance
3%
$96
HOA
1%
$29
Property Management
15%
$442
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$737