Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.41% first-year return on $77,094 initial cash invested.
-11.41%
Cash On Cash
3.31%
Cap Rate
0.55
DSCR
$2,644
Rent
-$733
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,644 income − $3,377 expenses = $733 out of pocket
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,094
Downpayment
20%
$56,280
Closing costs
1%
$2,814
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,644
Total Expenses
$3,377
Mortgage P&I
53%
$1,403
Property Taxes
23%
$599
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$397
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$661