Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.1% first-year return on $77,409 initial cash invested.
-7.1%
Cash On Cash
4.64%
Cap Rate
0.75
DSCR
$2,452
Rent
-$458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,452 income − $2,910 expenses = $458 out of pocket
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,409
Downpayment
20%
$56,580
Closing costs
1%
$2,829
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,452
Total Expenses
$2,910
Mortgage P&I
59%
$1,453
Property Taxes
7%
$177
Home Insurance
4%
$103
HOA
0%
$0
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$613