Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.69% first-year return on $76,653 initial cash invested.
-3.69%
Cash On Cash
5.46%
Cap Rate
0.91
DSCR
$2,798
Rent
-$236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,798 income − $3,034 expenses = $236 out of pocket
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,653
Downpayment
20%
$55,860
Closing costs
1%
$2,793
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,798
Total Expenses
$3,034
Mortgage P&I
50%
$1,394
Property Taxes
7%
$196
Home Insurance
4%
$100
HOA
0%
$0
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$700