Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.93% first-year return on $76,632 initial cash invested.
-2.93%
Cash On Cash
5.49%
Cap Rate
0.94
DSCR
$2,518
Rent
-$187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,518 income − $2,705 expenses = $187 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
$2,518
Total Expenses
$2,705
Mortgage P&I
54%
$1,363
Property Taxes
1%
$32
Home Insurance
4%
$100
HOA
0%
$0
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$630