Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.54% first-year return on $76,569 initial cash invested.
-4.54%
Cash On Cash
5.3%
Cap Rate
0.88
DSCR
$2,859
Rent
-$290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,859 income − $3,149 expenses = $290 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
$2,859
Total Expenses
$3,149
Mortgage P&I
49%
$1,408
Property Taxes
8%
$234
Home Insurance
5%
$135
HOA
0%
$0
Property Management
15%
$429
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$715