Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.76% first-year return on $75,855 initial cash invested.
-4.76%
Cash On Cash
5.3%
Cap Rate
0.88
DSCR
$3,296
Rent
-$301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,296 income − $3,597 expenses = $301 out of pocket
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,855
Downpayment
20%
$55,100
Closing costs
1%
$2,755
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,296
Total Expenses
$3,597
Mortgage P&I
42%
$1,385
Property Taxes
14%
$467
Home Insurance
3%
$100
HOA
2%
$63
Property Management
15%
$494
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$824