Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.83% first-year return on $76,422 initial cash invested.
-10.83%
Cash On Cash
3.46%
Cap Rate
0.57
DSCR
$2,191
Rent
-$690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,191 income − $2,881 expenses = $690 out of pocket
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,422
Downpayment
20%
$55,640
Closing costs
1%
$2,782
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,191
Total Expenses
$2,881
Mortgage P&I
64%
$1,404
Property Taxes
15%
$326
Home Insurance
4%
$98
HOA
0%
$0
Property Management
15%
$329
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$548