Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.92% first-year return on $76,905 initial cash invested.
-3.92%
Cash On Cash
5.82%
Cap Rate
0.92
DSCR
$3,136
Rent
-$251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,136 income − $3,387 expenses = $251 out of pocket
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,905
Downpayment
20%
$56,100
Closing costs
1%
$2,805
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,136
Total Expenses
$3,387
Mortgage P&I
47%
$1,486
Property Taxes
9%
$296
Home Insurance
3%
$101
HOA
0%
$0
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$784