Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.63% first-year return on $77,073 initial cash invested.
-3.63%
Cash On Cash
5.54%
Cap Rate
0.92
DSCR
$2,944
Rent
-$233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,944 income − $3,177 expenses = $233 out of pocket
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,073
Downpayment
20%
$56,260
Closing costs
1%
$2,813
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,944
Total Expenses
$3,177
Mortgage P&I
48%
$1,413
Property Taxes
8%
$229
Home Insurance
3%
$100
HOA
1%
$21
Property Management
15%
$442
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$736