Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.06% first-year return on $77,283 initial cash invested.
-0.06%
Cash On Cash
6.5%
Cap Rate
1.09
DSCR
$3,232
Rent
-$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,232 income − $3,236 expenses = $4 out of pocket
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,283
Downpayment
20%
$56,460
Closing costs
1%
$2,823
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,232
Total Expenses
$3,236
Mortgage P&I
43%
$1,403
Property Taxes
6%
$179
Home Insurance
3%
$103
HOA
0%
$0
Property Management
15%
$485
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$808