Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.57% first-year return on $76,149 initial cash invested.
-11.57%
Cash On Cash
3.19%
Cap Rate
0.53
DSCR
$2,287
Rent
-$734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,287 income − $3,021 expenses = $734 out of pocket
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,149
Downpayment
20%
$55,380
Closing costs
1%
$2,769
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,287
Total Expenses
$3,021
Mortgage P&I
60%
$1,380
Property Taxes
19%
$445
Home Insurance
4%
$99
HOA
0%
$0
Property Management
15%
$343
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$572