Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.07% first-year return on $77,073 initial cash invested.
-3.07%
Cash On Cash
5.7%
Cap Rate
0.95
DSCR
$3,011
Rent
-$197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,011 income − $3,208 expenses = $197 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
$3,011
Total Expenses
$3,208
Mortgage P&I
47%
$1,413
Property Taxes
8%
$229
Home Insurance
3%
$100
HOA
1%
$21
Property Management
15%
$452
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$753