Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.82% first-year return on $77,073 initial cash invested.
-2.82%
Cash On Cash
5.78%
Cap Rate
0.96
DSCR
$3,042
Rent
-$181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,042 income − $3,223 expenses = $181 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
$3,042
Total Expenses
$3,223
Mortgage P&I
46%
$1,413
Property Taxes
8%
$229
Home Insurance
3%
$100
HOA
1%
$21
Property Management
15%
$456
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$760