Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.32% first-year return on $76,254 initial cash invested.
-9.32%
Cash On Cash
3.79%
Cap Rate
0.64
DSCR
$2,208
Rent
-$592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,208 income − $2,800 expenses = $592 out of pocket
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,254
Downpayment
20%
$55,480
Closing costs
1%
$2,774
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,208
Total Expenses
$2,800
Mortgage P&I
63%
$1,381
Property Taxes
12%
$260
Home Insurance
5%
$100
HOA
0%
$0
Property Management
15%
$331
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$552