Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.35% first-year return on $76,254 initial cash invested.
-0.35%
Cash On Cash
6.35%
Cap Rate
1.07
DSCR
$2,922
Rent
-$22
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,922 income − $2,944 expenses = $22 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
$2,922
Total Expenses
$2,944
Mortgage P&I
47%
$1,374
Property Taxes
2%
$66
Home Insurance
3%
$102
HOA
0%
$0
Property Management
15%
$438
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$730