Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.64% first-year return on $75,960 initial cash invested.
-6.64%
Cash On Cash
4.82%
Cap Rate
0.78
DSCR
$2,760
Rent
-$420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,760 income − $3,180 expenses = $420 out of pocket
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,960
Downpayment
20%
$55,200
Closing costs
1%
$2,760
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,760
Total Expenses
$3,180
Mortgage P&I
51%
$1,419
Property Taxes
12%
$339
Home Insurance
4%
$98
HOA
0%
$0
Property Management
15%
$414
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$690