Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.29% first-year return on $75,855 initial cash invested.
-3.29%
Cash On Cash
5.71%
Cap Rate
0.94
DSCR
$3,247
Rent
-$208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,247 income − $3,455 expenses = $208 out of pocket
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,247
Total Expenses
$3,455
Mortgage P&I
43%
$1,388
Property Taxes
13%
$412
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$487
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$812