Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.44% first-year return on $76,065 initial cash invested.
-5.44%
Cash On Cash
4.87%
Cap Rate
0.82
DSCR
$2,515
Rent
-$345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,515 income − $2,860 expenses = $345 out of pocket
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,065
Downpayment
20%
$55,300
Closing costs
1%
$2,765
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,515
Total Expenses
$2,860
Mortgage P&I
54%
$1,366
Property Taxes
7%
$188
Home Insurance
4%
$98
HOA
0%
$0
Property Management
15%
$377
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$629