Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.18% first-year return on $77,535 initial cash invested.
-1.18%
Cash On Cash
6.43%
Cap Rate
1.05
DSCR
$3,797
Rent
-$76
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,797 income − $3,873 expenses = $76 out of pocket
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,535
Downpayment
20%
$56,700
Closing costs
1%
$2,835
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,797
Total Expenses
$3,873
Mortgage P&I
38%
$1,442
Property Taxes
9%
$348
Home Insurance
3%
$100
HOA
4%
$160
Property Management
15%
$570
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$949