Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.61% first-year return on $75,960 initial cash invested.
-11.61%
Cash On Cash
3.22%
Cap Rate
0.53
DSCR
$2,022
Rent
-$735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,022 income − $2,757 expenses = $735 out of pocket
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,960
Downpayment
20%
$55,200
Closing costs
1%
$2,760
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,022
Total Expenses
$2,757
Mortgage P&I
69%
$1,394
Property Taxes
15%
$296
Home Insurance
5%
$96
HOA
0%
$0
Property Management
15%
$303
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$506