Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.78% first-year return on $76,590 initial cash invested.
-22.78%
Cash On Cash
-0.04%
Cap Rate
-0.01
DSCR
$1,030
Rent
-$1,454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,030 income − $2,484 expenses = $1,454 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
$1,030
Total Expenses
$2,484
Mortgage P&I
136%
$1,404
Property Taxes
47%
$488
Home Insurance
10%
$98
HOA
0%
$0
Property Management
15%
$154
CapEx
4%
$41
Vacancy
0%
$0
Maintenance
4%
$41
Other
25%
$258