Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.79% first-year return on $76,485 initial cash invested.
-21.79%
Cash On Cash
0.15%
Cap Rate
0.02
DSCR
$838
Rent
-$1,389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$838 income − $2,227 expenses = $1,389 out of pocket
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,485
Downpayment
20%
$55,700
Closing costs
1%
$2,785
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$838
Total Expenses
$2,227
Mortgage P&I
166%
$1,389
Property Taxes
39%
$329
Home Insurance
13%
$105
HOA
0%
$0
Property Management
15%
$126
CapEx
4%
$34
Vacancy
0%
$0
Maintenance
4%
$34
Other
25%
$210