Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.75% first-year return on $76,464 initial cash invested.
-0.75%
Cash On Cash
6.54%
Cap Rate
1.06
DSCR
$3,356
Rent
-$48
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,356 income − $3,404 expenses = $48 out of pocket
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,464
Downpayment
20%
$55,680
Closing costs
1%
$2,784
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,356
Total Expenses
$3,404
Mortgage P&I
43%
$1,432
Property Taxes
8%
$266
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$503
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$839