Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.36% first-year return on $75,918 initial cash invested.
-2.36%
Cash On Cash
5.73%
Cap Rate
0.98
DSCR
$3,029
Rent
-$149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,029 income − $3,178 expenses = $149 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
$3,029
Total Expenses
$3,178
Mortgage P&I
44%
$1,345
Property Taxes
9%
$282
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$454
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$757