Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.09% first-year return on $76,380 initial cash invested.
-8.09%
Cash On Cash
4.26%
Cap Rate
0.7
DSCR
$2,554
Rent
-$515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,554 income − $3,069 expenses = $515 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
$2,554
Total Expenses
$3,069
Mortgage P&I
55%
$1,399
Property Taxes
12%
$318
Home Insurance
4%
$97
HOA
1%
$30
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$638