Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.86% first-year return on $77,178 initial cash invested.
-5.86%
Cash On Cash
4.77%
Cap Rate
0.8
DSCR
$2,459
Rent
-$377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,459 income − $2,836 expenses = $377 out of pocket
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,178
Downpayment
20%
$56,360
Closing costs
1%
$2,818
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,459
Total Expenses
$2,836
Mortgage P&I
57%
$1,398
Property Taxes
6%
$156
Home Insurance
4%
$102
HOA
0%
$0
Property Management
15%
$369
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$615