Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.26% first-year return on $77,598 initial cash invested.
-8.26%
Cash On Cash
4.12%
Cap Rate
0.7
DSCR
$2,906
Rent
-$534
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,906 income − $3,440 expenses = $534 out of pocket
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,598
Downpayment
20%
$56,760
Closing costs
1%
$2,838
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,906
Total Expenses
$3,440
Mortgage P&I
48%
$1,392
Property Taxes
19%
$547
Home Insurance
4%
$102
HOA
0%
$5
Property Management
15%
$436
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$726