Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.79% first-year return on $77,220 initial cash invested.
-6.79%
Cash On Cash
4.63%
Cap Rate
0.76
DSCR
$2,426
Rent
-$437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,426 income − $2,863 expenses = $437 out of pocket
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,220
Downpayment
20%
$56,400
Closing costs
1%
$2,820
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,426
Total Expenses
$2,863
Mortgage P&I
59%
$1,427
Property Taxes
6%
$144
Home Insurance
4%
$99
HOA
1%
$29
Property Management
15%
$364
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$606