Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.32% first-year return on $77,031 initial cash invested.
-3.32%
Cash On Cash
5.64%
Cap Rate
0.93
DSCR
$3,037
Rent
-$213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,037 income − $3,250 expenses = $213 out of pocket
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,031
Downpayment
20%
$56,220
Closing costs
1%
$2,811
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,037
Total Expenses
$3,250
Mortgage P&I
47%
$1,414
Property Taxes
9%
$272
Home Insurance
4%
$107
HOA
0%
$0
Property Management
15%
$456
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$759