Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.82% first-year return on $77,619 initial cash invested.
-13.82%
Cash On Cash
2.71%
Cap Rate
0.44
DSCR
$1,926
Rent
-$894
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,926 income − $2,820 expenses = $894 out of pocket
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,926
Total Expenses
$2,820
Mortgage P&I
76%
$1,458
Property Taxes
18%
$339
Home Insurance
5%
$98
HOA
0%
$0
Property Management
15%
$289
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$482