Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.63% first-year return on $77,241 initial cash invested.
-6.63%
Cash On Cash
4.56%
Cap Rate
0.76
DSCR
$2,283
Rent
-$427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,283 income − $2,710 expenses = $427 out of pocket
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,241
Downpayment
20%
$56,420
Closing costs
1%
$2,821
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,283
Total Expenses
$2,710
Mortgage P&I
62%
$1,408
Property Taxes
5%
$107
Home Insurance
4%
$100
HOA
0%
$0
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$571