Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.83% first-year return on $77,241 initial cash invested.
-2.83%
Cash On Cash
5.82%
Cap Rate
0.96
DSCR
$3,211
Rent
-$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,211 income − $3,393 expenses = $182 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
$3,211
Total Expenses
$3,393
Mortgage P&I
44%
$1,422
Property Taxes
9%
$288
Home Insurance
3%
$100
HOA
1%
$42
Property Management
15%
$482
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$803