Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.2% first-year return on $75,813 initial cash invested.
-7.2%
Cash On Cash
4.74%
Cap Rate
0.76
DSCR
$2,862
Rent
-$455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,862 income − $3,317 expenses = $455 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,813
Downpayment
20%
$55,060
Closing costs
1%
$2,753
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,862
Total Expenses
$3,317
Mortgage P&I
50%
$1,429
Property Taxes
15%
$417
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$429
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$716