Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.11% first-year return on $76,317 initial cash invested.
-8.11%
Cash On Cash
4.14%
Cap Rate
0.69
DSCR
$2,170
Rent
-$516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,170 income − $2,686 expenses = $516 out of pocket
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,317
Downpayment
20%
$55,540
Closing costs
1%
$2,777
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,170
Total Expenses
$2,686
Mortgage P&I
64%
$1,386
Property Taxes
7%
$158
Home Insurance
5%
$100
HOA
0%
$0
Property Management
15%
$326
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$542