Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.97% first-year return on $77,241 initial cash invested.
-9.97%
Cash On Cash
3.8%
Cap Rate
0.63
DSCR
$2,934
Rent
-$642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,934 income − $3,576 expenses = $642 out of pocket
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,241
Downpayment
20%
$56,420
Closing costs
1%
$2,821
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,934
Total Expenses
$3,576
Mortgage P&I
48%
$1,418
Property Taxes
22%
$648
Home Insurance
3%
$102
HOA
0%
$0
Property Management
15%
$440
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$734