Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.43% first-year return on $76,947 initial cash invested.
-11.43%
Cash On Cash
3.22%
Cap Rate
0.54
DSCR
$2,248
Rent
-$733
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,248 income − $2,981 expenses = $733 out of pocket
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,947
Downpayment
20%
$56,140
Closing costs
1%
$2,807
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,248
Total Expenses
$2,981
Mortgage P&I
62%
$1,396
Property Taxes
18%
$403
Home Insurance
5%
$103
HOA
0%
$0
Property Management
15%
$337
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$562