Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.23% first-year return on $76,170 initial cash invested.
-1.23%
Cash On Cash
6.11%
Cap Rate
1.03
DSCR
$3,015
Rent
-$78
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,015 income − $3,093 expenses = $78 out of pocket
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,170
Downpayment
20%
$55,400
Closing costs
1%
$2,770
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,015
Total Expenses
$3,093
Mortgage P&I
45%
$1,368
Property Taxes
6%
$179
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$452
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$754