Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.42% first-year return on $77,493 initial cash invested.
-0.42%
Cash On Cash
6.31%
Cap Rate
1.07
DSCR
$3,150
Rent
-$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,150 income − $3,177 expenses = $27 out of pocket
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,150
Total Expenses
$3,177
Mortgage P&I
44%
$1,390
Property Taxes
6%
$175
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$788