Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.38% first-year return on $76,632 initial cash invested.
-1.38%
Cash On Cash
6.01%
Cap Rate
1.02
DSCR
$3,045
Rent
-$88
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,045 income − $3,133 expenses = $88 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
$3,045
Total Expenses
$3,133
Mortgage P&I
45%
$1,364
Property Taxes
3%
$99
Home Insurance
3%
$100
HOA
4%
$108
Property Management
15%
$457
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$761