Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.43% first-year return on $77,514 initial cash invested.
-9.43%
Cash On Cash
4.02%
Cap Rate
0.65
DSCR
$2,513
Rent
-$609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,513 income − $3,122 expenses = $609 out of pocket
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,513
Total Expenses
$3,122
Mortgage P&I
58%
$1,457
Property Taxes
14%
$346
Home Insurance
4%
$102
HOA
0%
$10
Property Management
15%
$377
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$628