Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.34% first-year return on $76,611 initial cash invested.
-4.34%
Cash On Cash
5.4%
Cap Rate
0.88
DSCR
$2,693
Rent
-$277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,693 income − $2,970 expenses = $277 out of pocket
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,611
Downpayment
20%
$55,820
Closing costs
1%
$2,791
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,693
Total Expenses
$2,970
Mortgage P&I
53%
$1,426
Property Taxes
4%
$114
Home Insurance
4%
$100
HOA
1%
$37
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$673