Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.69% first-year return on $76,989 initial cash invested.
-0.69%
Cash On Cash
6.98%
Cap Rate
1.05
DSCR
$3,187
Rent
-$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,187 income − $3,231 expenses = $44 out of pocket
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,989
Downpayment
20%
$56,180
Closing costs
1%
$2,809
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,187
Total Expenses
$3,231
Mortgage P&I
49%
$1,552
Property Taxes
2%
$49
Home Insurance
3%
$101
HOA
0%
$0
Property Management
15%
$478
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$797