Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.26% first-year return on $71,619 initial cash invested.
-11.26%
Cash On Cash
3.36%
Cap Rate
0.58
DSCR
$2,203
Rent
-$672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,203 income − $2,875 expenses = $672 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
$2,203
Total Expenses
$2,875
Mortgage P&I
63%
$1,380
Property Taxes
17%
$366
Home Insurance
3%
$72
HOA
0%
$0
Property Management
15%
$330
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$551