Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.22% first-year return on $76,065 initial cash invested.
-3.22%
Cash On Cash
5.62%
Cap Rate
0.94
DSCR
$2,988
Rent
-$204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,988 income − $3,192 expenses = $204 out of pocket
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,988
Total Expenses
$3,192
Mortgage P&I
46%
$1,379
Property Taxes
9%
$280
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$448
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$747