Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.36% first-year return on $76,632 initial cash invested.
-8.36%
Cash On Cash
3.95%
Cap Rate
0.67
DSCR
$2,188
Rent
-$534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,188 income − $2,722 expenses = $534 out of pocket
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,632
Downpayment
20%
$55,840
Closing costs
1%
$2,792
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,188
Total Expenses
$2,722
Mortgage P&I
62%
$1,364
Property Taxes
5%
$99
Home Insurance
5%
$100
HOA
5%
$108
Property Management
15%
$328
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$547