Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.05% first-year return on $76,590 initial cash invested.
-8.05%
Cash On Cash
4.3%
Cap Rate
0.71
DSCR
$2,779
Rent
-$514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,779 income − $3,293 expenses = $514 out of pocket
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,590
Downpayment
20%
$55,800
Closing costs
1%
$2,790
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,779
Total Expenses
$3,293
Mortgage P&I
50%
$1,403
Property Taxes
16%
$458
Home Insurance
4%
$98
HOA
0%
$0
Property Management
15%
$417
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$695