Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.4% first-year return on $77,241 initial cash invested.
-0.4%
Cash On Cash
6.53%
Cap Rate
1.08
DSCR
$3,510
Rent
-$26
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,510 income − $3,536 expenses = $26 out of pocket
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,510
Total Expenses
$3,536
Mortgage P&I
41%
$1,422
Property Taxes
8%
$288
Home Insurance
3%
$100
HOA
1%
$42
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$878