Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.67% first-year return on $75,939 initial cash invested.
-10.67%
Cash On Cash
3.23%
Cap Rate
0.55
DSCR
$1,884
Rent
-$675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,884 income − $2,559 expenses = $675 out of pocket
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,939
Downpayment
20%
$55,180
Closing costs
1%
$2,759
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,884
Total Expenses
$2,559
Mortgage P&I
71%
$1,342
Property Taxes
11%
$213
Home Insurance
5%
$100
HOA
0%
$0
Property Management
15%
$283
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$471