Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.22% first-year return on $76,590 initial cash invested.
-23.22%
Cash On Cash
-0.17%
Cap Rate
-0.03
DSCR
$977
Rent
-$1,482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$977 income − $2,459 expenses = $1,482 out of pocket
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.5%
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
$977
Total Expenses
$2,459
Mortgage P&I
144%
$1,404
Property Taxes
50%
$488
Home Insurance
10%
$98
HOA
0%
$0
Property Management
15%
$147
CapEx
4%
$39
Vacancy
0%
$0
Maintenance
4%
$39
Other
25%
$244