Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.83% first-year return on $75,981 initial cash invested.
-7.83%
Cash On Cash
4.35%
Cap Rate
0.71
DSCR
$2,303
Rent
-$496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,303 income − $2,799 expenses = $496 out of pocket
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,981
Downpayment
20%
$55,220
Closing costs
1%
$2,761
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,303
Total Expenses
$2,799
Mortgage P&I
61%
$1,404
Property Taxes
8%
$187
Home Insurance
4%
$103
HOA
0%
$0
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$576