Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.86% first-year return on $76,380 initial cash invested.
-7.86%
Cash On Cash
4.33%
Cap Rate
0.72
DSCR
$2,584
Rent
-$500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,584 income − $3,084 expenses = $500 out of pocket
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,380
Downpayment
20%
$55,600
Closing costs
1%
$2,780
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,584
Total Expenses
$3,084
Mortgage P&I
54%
$1,399
Property Taxes
12%
$318
Home Insurance
4%
$97
HOA
1%
$30
Property Management
15%
$388
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$646