Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.91% first-year return on $77,220 initial cash invested.
-5.91%
Cash On Cash
4.8%
Cap Rate
0.8
DSCR
$2,634
Rent
-$380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,634 income − $3,014 expenses = $380 out of pocket
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,634
Total Expenses
$3,014
Mortgage P&I
53%
$1,403
Property Taxes
10%
$251
Home Insurance
3%
$89
HOA
0%
$8
Property Management
15%
$395
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$658