Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.78% first-year return on $77,241 initial cash invested.
-7.78%
Cash On Cash
4.44%
Cap Rate
0.72
DSCR
$2,381
Rent
-$501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,381 income − $2,882 expenses = $501 out of pocket
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,241
Downpayment
20%
$56,420
Closing costs
1%
$2,821
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,381
Total Expenses
$2,882
Mortgage P&I
61%
$1,450
Property Taxes
7%
$168
Home Insurance
4%
$102
HOA
1%
$20
Property Management
15%
$357
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$595