Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.16% first-year return on $75,855 initial cash invested.
-13.16%
Cash On Cash
2.6%
Cap Rate
0.44
DSCR
$1,560
Rent
-$832
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,560 income − $2,392 expenses = $832 out of pocket
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,855
Downpayment
20%
$55,100
Closing costs
1%
$2,755
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,560
Total Expenses
$2,392
Mortgage P&I
88%
$1,366
Property Taxes
9%
$142
Home Insurance
7%
$103
HOA
2%
$33
Property Management
15%
$234
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$390