Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.94% first-year return on $76,170 initial cash invested.
-5.94%
Cash On Cash
5.06%
Cap Rate
0.81
DSCR
$2,725
Rent
-$377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,725 income − $3,102 expenses = $377 out of pocket
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,725
Total Expenses
$3,102
Mortgage P&I
53%
$1,435
Property Taxes
10%
$261
Home Insurance
4%
$98
HOA
0%
$0
Property Management
15%
$409
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$681