Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.68% first-year return on $75,918 initial cash invested.
-3.68%
Cash On Cash
5.34%
Cap Rate
0.91
DSCR
$2,869
Rent
-$233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,869 income − $3,102 expenses = $233 out of pocket
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,918
Downpayment
20%
$55,160
Closing costs
1%
$2,758
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,869
Total Expenses
$3,102
Mortgage P&I
47%
$1,345
Property Taxes
10%
$282
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$430
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$717