Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.61% first-year return on $77,640 initial cash invested.
-14.61%
Cash On Cash
2.51%
Cap Rate
0.41
DSCR
$1,910
Rent
-$945
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,910 income − $2,855 expenses = $945 out of pocket
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,640
Downpayment
20%
$56,800
Closing costs
1%
$2,840
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,910
Total Expenses
$2,855
Mortgage P&I
77%
$1,463
Property Taxes
20%
$378
Home Insurance
5%
$98
HOA
0%
$0
Property Management
15%
$286
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$478