Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.16% first-year return on $77,388 initial cash invested.
-10.16%
Cash On Cash
3.5%
Cap Rate
0.59
DSCR
$2,021
Rent
-$655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,021 income − $2,676 expenses = $655 out of pocket
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,388
Downpayment
20%
$56,560
Closing costs
1%
$2,828
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,021
Total Expenses
$2,676
Mortgage P&I
69%
$1,400
Property Taxes
4%
$81
Home Insurance
5%
$101
HOA
6%
$124
Property Management
15%
$303
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$505