Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.88% first-year return on $75,855 initial cash invested.
-2.88%
Cash On Cash
5.64%
Cap Rate
0.95
DSCR
$2,789
Rent
-$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,789 income − $2,971 expenses = $182 out of pocket
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,855
Downpayment
20%
$55,100
Closing costs
1%
$2,755
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,789
Total Expenses
$2,971
Mortgage P&I
49%
$1,365
Property Taxes
3%
$84
Home Insurance
3%
$97
HOA
3%
$86
Property Management
15%
$418
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$697