Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.88% first-year return on $77,218 initial cash invested.
-9.88%
Cash On Cash
3.67%
Cap Rate
0.62
DSCR
$2,406
Rent
-$636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,406 income − $3,042 expenses = $636 out of pocket
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,218
Downpayment
20%
$56,398
Closing costs
1%
$2,820
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,406
Total Expenses
$3,042
Mortgage P&I
58%
$1,403
Property Taxes
16%
$385
Home Insurance
4%
$99
HOA
0%
$0
Property Management
15%
$361
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$602