Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.61% first-year return on $77,451 initial cash invested.
-21.61%
Cash On Cash
1.01%
Cap Rate
0.15
DSCR
$1,047
Rent
-$1,395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,047 income − $2,442 expenses = $1,395 out of pocket
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,451
Downpayment
20%
$56,620
Closing costs
1%
$2,831
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,047
Total Expenses
$2,442
Mortgage P&I
152%
$1,591
Property Taxes
17%
$180
Home Insurance
16%
$168
HOA
0%
$0
Property Management
15%
$157
CapEx
4%
$42
Vacancy
0%
$0
Maintenance
4%
$42
Other
25%
$262