Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.48% first-year return on $76,506 initial cash invested.
-6.48%
Cash On Cash
4.88%
Cap Rate
0.79
DSCR
$2,961
Rent
-$413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,961 income − $3,374 expenses = $413 out of pocket
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,506
Downpayment
20%
$55,720
Closing costs
1%
$2,786
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,961
Total Expenses
$3,374
Mortgage P&I
48%
$1,429
Property Taxes
14%
$427
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$444
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$740