Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.73% first-year return on $77,619 initial cash invested.
-1.73%
Cash On Cash
5.94%
Cap Rate
1.01
DSCR
$3,093
Rent
-$112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,093 income − $3,205 expenses = $112 out of pocket
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,619
Downpayment
20%
$56,780
Closing costs
1%
$2,839
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,093
Total Expenses
$3,205
Mortgage P&I
45%
$1,393
Property Taxes
7%
$224
Home Insurance
3%
$103
HOA
0%
$0
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$773