Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.56% first-year return on $77,619 initial cash invested.
-0.56%
Cash On Cash
6.08%
Cap Rate
1.06
DSCR
$3,027
Rent
-$36
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,027 income − $3,063 expenses = $36 out of pocket
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,619
Downpayment
20%
$56,780
Closing costs
1%
$2,839
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,027
Total Expenses
$3,063
Mortgage P&I
45%
$1,354
Property Taxes
5%
$156
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$454
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$757