Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.12% first-year return on $75,939 initial cash invested.
-1.12%
Cash On Cash
6.19%
Cap Rate
1.04
DSCR
$3,101
Rent
-$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,101 income − $3,172 expenses = $71 out of pocket
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,939
Downpayment
20%
$55,180
Closing costs
1%
$2,759
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,101
Total Expenses
$3,172
Mortgage P&I
44%
$1,370
Property Taxes
7%
$214
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$775