Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.92% first-year return on $77,262 initial cash invested.
-8.92%
Cash On Cash
3.98%
Cap Rate
0.66
DSCR
$2,089
Rent
-$574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,089 income − $2,663 expenses = $574 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
$2,089
Total Expenses
$2,663
Mortgage P&I
68%
$1,425
Property Taxes
6%
$133
Home Insurance
5%
$102
HOA
0%
$0
Property Management
15%
$313
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$522