Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.01% first-year return on $76,044 initial cash invested.
-18.01%
Cash On Cash
0.96%
Cap Rate
0.17
DSCR
$784
Rent
-$1,141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$784 income − $1,925 expenses = $1,141 out of pocket
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,044
Downpayment
20%
$55,280
Closing costs
1%
$2,764
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$784
Total Expenses
$1,925
Mortgage P&I
170%
$1,332
Property Taxes
15%
$119
Home Insurance
13%
$98
HOA
0%
$0
Property Management
15%
$118
CapEx
4%
$31
Vacancy
0%
$0
Maintenance
4%
$31
Other
25%
$196