Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.54% first-year return on $76,611 initial cash invested.
-9.54%
Cash On Cash
3.8%
Cap Rate
0.63
DSCR
$2,025
Rent
-$609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,025 income − $2,634 expenses = $609 out of pocket
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,611
Downpayment
20%
$55,820
Closing costs
1%
$2,791
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,025
Total Expenses
$2,634
Mortgage P&I
70%
$1,411
Property Taxes
7%
$143
Home Insurance
5%
$100
HOA
0%
$8
Property Management
15%
$304
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$506