Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.07% first-year return on $77,031 initial cash invested.
-1.07%
Cash On Cash
5.97%
Cap Rate
1.04
DSCR
$3,141
Rent
-$69
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,141 income − $3,210 expenses = $69 out of pocket
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,031
Downpayment
20%
$56,220
Closing costs
1%
$2,811
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,141
Total Expenses
$3,210
Mortgage P&I
43%
$1,342
Property Taxes
8%
$259
Home Insurance
3%
$101
HOA
0%
$0
Property Management
15%
$471
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$785