Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.22% first-year return on $76,044 initial cash invested.
-0.22%
Cash On Cash
6.4%
Cap Rate
1.09
DSCR
$3,297
Rent
-$14
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,297 income − $3,311 expenses = $14 out of pocket
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,044
Downpayment
20%
$55,280
Closing costs
1%
$2,764
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,297
Total Expenses
$3,311
Mortgage P&I
41%
$1,357
Property Taxes
8%
$269
Home Insurance
3%
$102
HOA
0%
$0
Property Management
15%
$495
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$824