Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.29% first-year return on $77,241 initial cash invested.
-9.29%
Cash On Cash
3.91%
Cap Rate
0.65
DSCR
$2,410
Rent
-$598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,410 income − $3,008 expenses = $598 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
$2,410
Total Expenses
$3,008
Mortgage P&I
59%
$1,422
Property Taxes
12%
$288
Home Insurance
4%
$100
HOA
2%
$42
Property Management
15%
$362
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$602