Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.64% first-year return on $75,855 initial cash invested.
-7.64%
Cash On Cash
5.05%
Cap Rate
0.76
DSCR
$2,733
Rent
-$483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,733 income − $3,216 expenses = $483 out of pocket
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,855
Downpayment
20%
$55,100
Closing costs
1%
$2,755
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,733
Total Expenses
$3,216
Mortgage P&I
56%
$1,534
Property Taxes
7%
$180
Home Insurance
4%
$98
HOA
3%
$93
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$683