Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.28% first-year return on $76,359 initial cash invested.
-10.28%
Cash On Cash
3.62%
Cap Rate
0.59
DSCR
$2,056
Rent
-$654
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,056 income − $2,710 expenses = $654 out of pocket
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,056
Total Expenses
$2,710
Mortgage P&I
69%
$1,410
Property Taxes
10%
$212
Home Insurance
5%
$102
HOA
0%
$0
Property Management
15%
$308
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$514