Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.68% first-year return on $75,981 initial cash invested.
-3.68%
Cash On Cash
5.39%
Cap Rate
0.91
DSCR
$2,720
Rent
-$233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,720 income − $2,953 expenses = $233 out of pocket
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,981
Downpayment
20%
$55,220
Closing costs
1%
$2,761
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,720
Total Expenses
$2,953
Mortgage P&I
50%
$1,365
Property Taxes
5%
$142
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$408
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$680