Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.92% first-year return on $71,619 initial cash invested.
-2.92%
Cash On Cash
5.63%
Cap Rate
0.97
DSCR
$3,164
Rent
-$174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,164 income − $3,338 expenses = $174 out of pocket
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,619
Downpayment
20%
$56,780
Closing costs
1%
$2,839
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$3,164
Total Expenses
$3,338
Mortgage P&I
44%
$1,380
Property Taxes
12%
$366
Home Insurance
2%
$72
HOA
0%
$0
Property Management
15%
$475
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$791