Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.85% first-year return on $76,191 initial cash invested.
-6.85%
Cash On Cash
4.28%
Cap Rate
0.74
DSCR
$2,190
Rent
-$435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,190 income − $2,625 expenses = $435 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
$2,190
Total Expenses
$2,625
Mortgage P&I
61%
$1,335
Property Taxes
6%
$138
Home Insurance
5%
$100
HOA
0%
$0
Property Management
15%
$328
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$548