Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.92% first-year return on $77,262 initial cash invested.
-7.92%
Cash On Cash
4.27%
Cap Rate
0.7
DSCR
$2,214
Rent
-$510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,214 income − $2,724 expenses = $510 out of pocket
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,214
Total Expenses
$2,724
Mortgage P&I
64%
$1,425
Property Taxes
6%
$133
Home Insurance
5%
$102
HOA
0%
$0
Property Management
15%
$332
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$554