Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.36% first-year return on $77,346 initial cash invested.
-15.36%
Cash On Cash
1.97%
Cap Rate
0.33
DSCR
$1,101
Rent
-$990
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,101 income − $2,091 expenses = $990 out of pocket
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,346
Downpayment
20%
$56,520
Closing costs
1%
$2,826
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,101
Total Expenses
$2,091
Mortgage P&I
128%
$1,409
Property Taxes
5%
$54
Home Insurance
9%
$100
HOA
0%
$0
Property Management
15%
$165
CapEx
4%
$44
Vacancy
0%
$0
Maintenance
4%
$44
Other
25%
$275