Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.57% first-year return on $76,002 initial cash invested.
-12.57%
Cash On Cash
3.16%
Cap Rate
0.5
DSCR
$1,797
Rent
-$796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,797 income − $2,593 expenses = $796 out of pocket
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,002
Downpayment
20%
$55,240
Closing costs
1%
$2,762
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,797
Total Expenses
$2,593
Mortgage P&I
81%
$1,451
Property Taxes
9%
$169
Home Insurance
6%
$110
HOA
0%
$0
Property Management
15%
$270
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$449