Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.35% first-year return on $76,002 initial cash invested.
-2.35%
Cash On Cash
5.76%
Cap Rate
0.99
DSCR
$3,297
Rent
-$149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.1%
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
$3,297
Total Expenses
$3,446
Mortgage P&I
41%
$1,342
Property Taxes
13%
$419
Home Insurance
3%
$102
HOA
0%
$0
Property Management
15%
$495
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$824