Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.42% first-year return on $76,632 initial cash invested.
-6.42%
Cash On Cash
4.45%
Cap Rate
0.76
DSCR
$2,085
Rent
-$410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,085 income − $2,495 expenses = $410 out of pocket
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,632
Downpayment
20%
$55,840
Closing costs
1%
$2,792
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,085
Total Expenses
$2,495
Mortgage P&I
65%
$1,363
Property Taxes
2%
$32
Home Insurance
5%
$100
HOA
0%
$0
Property Management
15%
$313
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$521