Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.36% first-year return on $76,443 initial cash invested.
-16.36%
Cash On Cash
1.91%
Cap Rate
0.32
DSCR
$2,119
Rent
-$1,042
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,119 income − $3,161 expenses = $1,042 out of pocket
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,119
Total Expenses
$3,161
Mortgage P&I
66%
$1,399
Property Taxes
28%
$585
Home Insurance
6%
$117
HOA
2%
$42
Property Management
15%
$318
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$530