Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.66% first-year return on $76,464 initial cash invested.
-15.66%
Cash On Cash
2.08%
Cap Rate
0.35
DSCR
$2,066
Rent
-$998
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,066 income − $3,064 expenses = $998 out of pocket
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,066
Total Expenses
$3,064
Mortgage P&I
68%
$1,397
Property Taxes
28%
$577
Home Insurance
5%
$98
HOA
0%
$0
Property Management
15%
$310
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$516