Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.62% first-year return on $76,170 initial cash invested.
-4.62%
Cash On Cash
5.84%
Cap Rate
0.89
DSCR
$3,071
Rent
-$293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,071 income − $3,364 expenses = $293 out of pocket
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,170
Downpayment
20%
$55,400
Closing costs
1%
$2,770
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,071
Total Expenses
$3,364
Mortgage P&I
49%
$1,518
Property Taxes
9%
$263
Home Insurance
3%
$100
HOA
0%
$8
Property Management
15%
$461
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$768