Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.76% first-year return on $76,464 initial cash invested.
-2.76%
Cash On Cash
5.95%
Cap Rate
0.96
DSCR
$3,110
Rent
-$176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,110 income − $3,286 expenses = $176 out of pocket
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,464
Downpayment
20%
$55,680
Closing costs
1%
$2,784
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,110
Total Expenses
$3,286
Mortgage P&I
46%
$1,432
Property Taxes
9%
$266
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$778