Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.61% first-year return on $76,569 initial cash invested.
-11.61%
Cash On Cash
3.21%
Cap Rate
0.53
DSCR
$1,993
Rent
-$741
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,993 income − $2,734 expenses = $741 out of pocket
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,569
Downpayment
20%
$55,780
Closing costs
1%
$2,789
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,993
Total Expenses
$2,734
Mortgage P&I
71%
$1,408
Property Taxes
12%
$234
Home Insurance
7%
$135
HOA
0%
$0
Property Management
15%
$299
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$498