Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.12% first-year return on $76,359 initial cash invested.
-13.12%
Cash On Cash
2.55%
Cap Rate
0.43
DSCR
$1,363
Rent
-$835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,363 income − $2,198 expenses = $835 out of pocket
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,359
Downpayment
20%
$55,580
Closing costs
1%
$2,779
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,363
Total Expenses
$2,198
Mortgage P&I
101%
$1,370
Property Taxes
6%
$75
Home Insurance
7%
$98
HOA
0%
$0
Property Management
15%
$204
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$341