Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.43% first-year return on $76,653 initial cash invested.
-18.43%
Cash On Cash
1.31%
Cap Rate
0.22
DSCR
$1,595
Rent
-$1,177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,595 income − $2,772 expenses = $1,177 out of pocket
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,653
Downpayment
20%
$55,860
Closing costs
1%
$2,793
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,595
Total Expenses
$2,772
Mortgage P&I
89%
$1,418
Property Taxes
31%
$500
Home Insurance
6%
$88
HOA
0%
$0
Property Management
15%
$239
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$399