Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.55% first-year return on $76,989 initial cash invested.
-0.55%
Cash On Cash
6.47%
Cap Rate
1.09
DSCR
$4,029
Rent
-$35
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,029 income − $4,064 expenses = $35 out of pocket
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,989
Downpayment
20%
$56,180
Closing costs
1%
$2,809
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,029
Total Expenses
$4,064
Mortgage P&I
34%
$1,389
Property Taxes
16%
$642
Home Insurance
2%
$100
HOA
0%
$0
Property Management
15%
$604
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,007