Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.79% first-year return on $77,577 initial cash invested.
-8.79%
Cash On Cash
4.16%
Cap Rate
0.68
DSCR
$2,746
Rent
-$568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,746 income − $3,314 expenses = $568 out of pocket
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,577
Downpayment
20%
$56,740
Closing costs
1%
$2,837
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,746
Total Expenses
$3,314
Mortgage P&I
52%
$1,441
Property Taxes
18%
$489
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$412
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$686