Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.17% first-year return on $77,220 initial cash invested.
-0.17%
Cash On Cash
6.6%
Cap Rate
1.09
DSCR
$3,486
Rent
-$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,486 income − $3,497 expenses = $11 out of pocket
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,220
Downpayment
20%
$56,400
Closing costs
1%
$2,820
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,486
Total Expenses
$3,497
Mortgage P&I
41%
$1,424
Property Taxes
8%
$292
Home Insurance
3%
$108
HOA
0%
$0
Property Management
15%
$523
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$872