Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.99% first-year return on $76,968 initial cash invested.
-3.99%
Cash On Cash
5.56%
Cap Rate
0.91
DSCR
$3,125
Rent
-$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,125 income − $3,381 expenses = $256 out of pocket
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,968
Downpayment
20%
$56,160
Closing costs
1%
$2,808
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,125
Total Expenses
$3,381
Mortgage P&I
46%
$1,431
Property Taxes
11%
$357
Home Insurance
3%
$93
HOA
0%
$0
Property Management
15%
$469
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$781