Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.21% first-year return on $77,115 initial cash invested.
-6.21%
Cash On Cash
4.77%
Cap Rate
0.8
DSCR
$2,794
Rent
-$399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,794 income − $3,193 expenses = $399 out of pocket
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,115
Downpayment
20%
$56,300
Closing costs
1%
$2,815
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,794
Total Expenses
$3,193
Mortgage P&I
50%
$1,406
Property Taxes
12%
$345
Home Insurance
4%
$101
HOA
0%
$0
Property Management
15%
$419
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$698