Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.76% first-year return on $76,674 initial cash invested.
-3.76%
Cash On Cash
5.13%
Cap Rate
0.9
DSCR
$2,523
Rent
-$240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,523 income − $2,763 expenses = $240 out of pocket
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.0%
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
$2,523
Total Expenses
$2,763
Mortgage P&I
53%
$1,334
Property Taxes
5%
$117
Home Insurance
4%
$101
HOA
0%
$0
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$631