Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.22% first-year return on $76,947 initial cash invested.
-22.22%
Cash On Cash
0.03%
Cap Rate
0
DSCR
$1,678
Rent
-$1,425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,678 income − $3,103 expenses = $1,425 out of pocket
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.1%
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
$1,678
Total Expenses
$3,103
Mortgage P&I
81%
$1,364
Property Taxes
19%
$314
Home Insurance
6%
$98
HOA
31%
$521
Property Management
15%
$252
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$420