Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.83% first-year return on $76,233 initial cash invested.
-6.83%
Cash On Cash
4.63%
Cap Rate
0.76
DSCR
$2,539
Rent
-$434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,539 income − $2,973 expenses = $434 out of pocket
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,233
Downpayment
20%
$55,460
Closing costs
1%
$2,773
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,539
Total Expenses
$2,973
Mortgage P&I
55%
$1,402
Property Taxes
10%
$253
Home Insurance
4%
$98
HOA
0%
$0
Property Management
15%
$381
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$635