Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.56% first-year return on $77,430 initial cash invested.
-7.56%
Cash On Cash
4.36%
Cap Rate
0.72
DSCR
$2,420
Rent
-$488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,420 income − $2,908 expenses = $488 out of pocket
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,430
Downpayment
20%
$56,600
Closing costs
1%
$2,830
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,420
Total Expenses
$2,908
Mortgage P&I
59%
$1,420
Property Taxes
8%
$192
Home Insurance
4%
$100
HOA
1%
$34
Property Management
15%
$363
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$605