Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.77% first-year return on $76,065 initial cash invested.
-9.77%
Cash On Cash
4.32%
Cap Rate
0.67
DSCR
$3,089
Rent
-$619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,089 income − $3,708 expenses = $619 out of pocket
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
7.1%
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
$3,089
Total Expenses
$3,708
Mortgage P&I
48%
$1,490
Property Taxes
21%
$644
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$463
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$772