Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.85% first-year return on $76,443 initial cash invested.
-4.85%
Cash On Cash
5.22%
Cap Rate
0.87
DSCR
$3,124
Rent
-$309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,124 income − $3,433 expenses = $309 out of pocket
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,443
Downpayment
20%
$55,660
Closing costs
1%
$2,783
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,124
Total Expenses
$3,433
Mortgage P&I
45%
$1,394
Property Taxes
14%
$439
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$469
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$781