Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.26% first-year return on $77,220 initial cash invested.
-0.26%
Cash On Cash
6.58%
Cap Rate
1.09
DSCR
$3,475
Rent
-$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,475 income − $3,492 expenses = $17 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
$3,475
Total Expenses
$3,492
Mortgage P&I
41%
$1,424
Property Taxes
8%
$292
Home Insurance
3%
$108
HOA
0%
$0
Property Management
15%
$521
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$869