Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.16% first-year return on $76,590 initial cash invested.
-7.16%
Cash On Cash
4.4%
Cap Rate
0.74
DSCR
$2,685
Rent
-$457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,685 income − $3,142 expenses = $457 out of pocket
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,590
Downpayment
20%
$55,800
Closing costs
1%
$2,790
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,685
Total Expenses
$3,142
Mortgage P&I
51%
$1,372
Property Taxes
12%
$334
Home Insurance
4%
$94
HOA
2%
$54
Property Management
15%
$403
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$671