Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.45% first-year return on $77,325 initial cash invested.
-5.45%
Cash On Cash
5.05%
Cap Rate
0.84
DSCR
$3,061
Rent
-$351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,061 income − $3,412 expenses = $351 out of pocket
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,325
Downpayment
20%
$56,500
Closing costs
1%
$2,825
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,061
Total Expenses
$3,412
Mortgage P&I
46%
$1,418
Property Taxes
13%
$388
Home Insurance
3%
$100
HOA
1%
$38
Property Management
15%
$459
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$765