Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.34% first-year return on $76,422 initial cash invested.
-14.34%
Cash On Cash
2.64%
Cap Rate
0.43
DSCR
$2,234
Rent
-$913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,234 income − $3,147 expenses = $913 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
$2,234
Total Expenses
$3,147
Mortgage P&I
64%
$1,437
Property Taxes
22%
$497
Home Insurance
4%
$99
HOA
2%
$43
Property Management
15%
$335
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$558