Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.69% first-year return on $76,443 initial cash invested.
-16.69%
Cash On Cash
1.54%
Cap Rate
0.26
DSCR
$1,060
Rent
-$1,063
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,060 income − $2,123 expenses = $1,063 out of pocket
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,443
Downpayment
20%
$55,660
Closing costs
1%
$2,783
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,060
Total Expenses
$2,123
Mortgage P&I
130%
$1,377
Property Taxes
13%
$137
Home Insurance
10%
$101
HOA
0%
$0
Property Management
15%
$159
CapEx
4%
$42
Vacancy
0%
$0
Maintenance
4%
$42
Other
25%
$265