Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.49% first-year return on $77,703 initial cash invested.
-18.49%
Cash On Cash
1.32%
Cap Rate
0.21
DSCR
$1,112
Rent
-$1,197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,112 income − $2,309 expenses = $1,197 out of pocket
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,703
Downpayment
20%
$56,860
Closing costs
1%
$2,843
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,112
Total Expenses
$2,309
Mortgage P&I
132%
$1,466
Property Taxes
19%
$209
Home Insurance
9%
$101
HOA
0%
$0
Property Management
15%
$167
CapEx
4%
$44
Vacancy
0%
$0
Maintenance
4%
$44
Other
25%
$278