Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.68% first-year return on $76,002 initial cash invested.
-8.68%
Cash On Cash
3.85%
Cap Rate
0.67
DSCR
$2,718
Rent
-$550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,718 income − $3,268 expenses = $550 out of pocket
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,002
Downpayment
20%
$55,240
Closing costs
1%
$2,762
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,718
Total Expenses
$3,268
Mortgage P&I
49%
$1,326
Property Taxes
20%
$538
Home Insurance
4%
$98
HOA
0%
$0
Property Management
15%
$408
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$680