Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.35% first-year return on $76,506 initial cash invested.
-13.35%
Cash On Cash
2.69%
Cap Rate
0.44
DSCR
$1,676
Rent
-$851
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,676 income − $2,527 expenses = $851 out of pocket
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,506
Downpayment
20%
$55,720
Closing costs
1%
$2,786
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,676
Total Expenses
$2,527
Mortgage P&I
84%
$1,409
Property Taxes
13%
$214
Home Insurance
6%
$100
HOA
0%
$0
Property Management
15%
$251
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$419