Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.87% first-year return on $76,485 initial cash invested.
-2.87%
Cash On Cash
5.86%
Cap Rate
0.95
DSCR
$2,821
Rent
-$183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,821 income − $3,004 expenses = $183 out of pocket
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,485
Downpayment
20%
$55,700
Closing costs
1%
$2,785
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,821
Total Expenses
$3,004
Mortgage P&I
51%
$1,430
Property Taxes
4%
$119
Home Insurance
4%
$101
HOA
0%
$0
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$705