Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.87% first-year return on $77,325 initial cash invested.
-20.87%
Cash On Cash
0.52%
Cap Rate
0.09
DSCR
$1,424
Rent
-$1,345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,424 income − $2,769 expenses = $1,345 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
$1,424
Total Expenses
$2,769
Mortgage P&I
99%
$1,411
Property Taxes
39%
$555
Home Insurance
7%
$103
HOA
1%
$16
Property Management
15%
$214
CapEx
4%
$57
Vacancy
0%
$0
Maintenance
4%
$57
Other
25%
$356