Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.15% first-year return on $76,023 initial cash invested.
-13.15%
Cash On Cash
3.12%
Cap Rate
0.49
DSCR
$2,007
Rent
-$833
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,007 income − $2,840 expenses = $833 out of pocket
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,023
Downpayment
20%
$55,260
Closing costs
1%
$2,763
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,007
Total Expenses
$2,840
Mortgage P&I
73%
$1,472
Property Taxes
16%
$317
Home Insurance
4%
$88
HOA
0%
$0
Property Management
15%
$301
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$502