Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.33% first-year return on $76,590 initial cash invested.
-17.33%
Cash On Cash
1.41%
Cap Rate
0.24
DSCR
$1,142
Rent
-$1,106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,142 income − $2,248 expenses = $1,106 out of pocket
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,590
Downpayment
20%
$55,800
Closing costs
1%
$2,790
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,142
Total Expenses
$2,248
Mortgage P&I
122%
$1,388
Property Taxes
17%
$191
Home Insurance
9%
$98
HOA
2%
$22
Property Management
15%
$171
CapEx
4%
$46
Vacancy
0%
$0
Maintenance
4%
$46
Other
25%
$286