Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.26% first-year return on $77,493 initial cash invested.
-5.26%
Cash On Cash
5.13%
Cap Rate
0.84
DSCR
$2,838
Rent
-$340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,838 income − $3,178 expenses = $340 out of pocket
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,493
Downpayment
20%
$56,660
Closing costs
1%
$2,833
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,838
Total Expenses
$3,178
Mortgage P&I
51%
$1,438
Property Taxes
10%
$292
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$426
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$710