Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.8% first-year return on $76,674 initial cash invested.
-13.8%
Cash On Cash
2.62%
Cap Rate
0.43
DSCR
$2,165
Rent
-$882
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,165 income − $3,047 expenses = $882 out of pocket
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,674
Downpayment
20%
$55,880
Closing costs
1%
$2,794
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,165
Total Expenses
$3,047
Mortgage P&I
65%
$1,405
Property Taxes
22%
$470
Home Insurance
5%
$100
HOA
1%
$32
Property Management
15%
$325
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$541