Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.48% first-year return on $77,304 initial cash invested.
-8.48%
Cash On Cash
4.09%
Cap Rate
0.68
DSCR
$2,228
Rent
-$546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,228 income − $2,774 expenses = $546 out of pocket
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,304
Downpayment
20%
$56,480
Closing costs
1%
$2,824
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,228
Total Expenses
$2,774
Mortgage P&I
64%
$1,419
Property Taxes
8%
$185
Home Insurance
5%
$101
HOA
0%
$0
Property Management
15%
$334
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$557