Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.16% first-year return on $76,191 initial cash invested.
-0.16%
Cash On Cash
6.26%
Cap Rate
1.08
DSCR
$3,005
Rent
-$10
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,005 income − $3,015 expenses = $10 out of pocket
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,191
Downpayment
20%
$55,420
Closing costs
1%
$2,771
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,005
Total Expenses
$3,015
Mortgage P&I
44%
$1,335
Property Taxes
5%
$138
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$451
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$751