Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.87% first-year return on $77,157 initial cash invested.
-1.87%
Cash On Cash
6.03%
Cap Rate
1
DSCR
$3,050
Rent
-$120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,050 income − $3,170 expenses = $120 out of pocket
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,157
Downpayment
20%
$56,340
Closing costs
1%
$2,817
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,050
Total Expenses
$3,170
Mortgage P&I
46%
$1,414
Property Taxes
6%
$187
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$762