Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.01% first-year return on $77,262 initial cash invested.
-6.01%
Cash On Cash
4.91%
Cap Rate
0.82
DSCR
$3,247
Rent
-$387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,247 income − $3,634 expenses = $387 out of pocket
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,262
Downpayment
20%
$56,440
Closing costs
1%
$2,822
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,247
Total Expenses
$3,634
Mortgage P&I
43%
$1,412
Property Taxes
17%
$538
Home Insurance
3%
$100
HOA
1%
$25
Property Management
15%
$487
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$812