Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.71% first-year return on $76,149 initial cash invested.
-4.71%
Cash On Cash
5.93%
Cap Rate
0.89
DSCR
$3,192
Rent
-$299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,192 income − $3,491 expenses = $299 out of pocket
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,149
Downpayment
20%
$55,380
Closing costs
1%
$2,769
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,192
Total Expenses
$3,491
Mortgage P&I
48%
$1,540
Property Taxes
10%
$318
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$479
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$798