Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.32% first-year return on $76,086 initial cash invested.
-5.32%
Cash On Cash
5.15%
Cap Rate
0.84
DSCR
$2,826
Rent
-$337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,826 income − $3,163 expenses = $337 out of pocket
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,086
Downpayment
20%
$55,320
Closing costs
1%
$2,766
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,826
Total Expenses
$3,163
Mortgage P&I
50%
$1,412
Property Taxes
10%
$295
Home Insurance
4%
$100
HOA
0%
$0
Property Management
15%
$424
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$706