Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.76% first-year return on $77,514 initial cash invested.
-15.76%
Cash On Cash
2.31%
Cap Rate
0.36
DSCR
$1,645
Rent
-$1,018
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,645 income − $2,663 expenses = $1,018 out of pocket
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,514
Downpayment
20%
$56,680
Closing costs
1%
$2,834
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,645
Total Expenses
$2,663
Mortgage P&I
91%
$1,498
Property Taxes
17%
$275
Home Insurance
6%
$100
HOA
0%
$0
Property Management
15%
$247
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$411