Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.63% first-year return on $77,325 initial cash invested.
-21.63%
Cash On Cash
0.3%
Cap Rate
0.05
DSCR
$1,328
Rent
-$1,394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,328 income − $2,722 expenses = $1,394 out of pocket
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,325
Downpayment
20%
$56,500
Closing costs
1%
$2,825
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,328
Total Expenses
$2,722
Mortgage P&I
106%
$1,411
Property Taxes
42%
$555
Home Insurance
8%
$103
HOA
1%
$16
Property Management
15%
$199
CapEx
4%
$53
Vacancy
0%
$0
Maintenance
4%
$53
Other
25%
$332