Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.69% first-year return on $76,422 initial cash invested.
-4.69%
Cash On Cash
5.33%
Cap Rate
0.86
DSCR
$2,656
Rent
-$299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,656 income − $2,955 expenses = $299 out of pocket
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,422
Downpayment
20%
$55,640
Closing costs
1%
$2,782
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,656
Total Expenses
$2,955
Mortgage P&I
54%
$1,429
Property Taxes
5%
$130
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$398
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$664