Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.16% first-year return on $76,317 initial cash invested.
-5.16%
Cash On Cash
5.01%
Cap Rate
0.83
DSCR
$2,340
Rent
-$328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,340 income − $2,668 expenses = $328 out of pocket
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,317
Downpayment
20%
$55,540
Closing costs
1%
$2,777
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,340
Total Expenses
$2,668
Mortgage P&I
60%
$1,394
Property Taxes
2%
$50
Home Insurance
4%
$100
HOA
0%
$0
Property Management
15%
$351
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$585