Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.89% first-year return on $77,367 initial cash invested.
-8.89%
Cash On Cash
3.76%
Cap Rate
0.64
DSCR
$2,044
Rent
-$573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,044 income − $2,617 expenses = $573 out of pocket
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,367
Downpayment
20%
$56,540
Closing costs
1%
$2,827
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,044
Total Expenses
$2,617
Mortgage P&I
67%
$1,377
Property Taxes
8%
$157
Home Insurance
5%
$101
HOA
0%
$0
Property Management
15%
$307
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$511