Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.21% first-year return on $76,632 initial cash invested.
-3.21%
Cash On Cash
5.65%
Cap Rate
0.94
DSCR
$2,906
Rent
-$205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,906 income − $3,111 expenses = $205 out of pocket
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,632
Downpayment
20%
$55,840
Closing costs
1%
$2,792
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,906
Total Expenses
$3,111
Mortgage P&I
48%
$1,404
Property Taxes
7%
$211
Home Insurance
4%
$102
HOA
0%
$0
Property Management
15%
$436
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$726