Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.93% first-year return on $76,233 initial cash invested.
-11.93%
Cash On Cash
3.25%
Cap Rate
0.53
DSCR
$2,418
Rent
-$758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,418 income − $3,176 expenses = $758 out of pocket
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,418
Total Expenses
$3,176
Mortgage P&I
58%
$1,413
Property Taxes
21%
$508
Home Insurance
4%
$94
HOA
0%
$0
Property Management
15%
$363
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$604