Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.9% first-year return on $77,892 initial cash invested.
-7.9%
Cash On Cash
4.44%
Cap Rate
0.72
DSCR
$2,386
Rent
-$513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,386 income − $2,899 expenses = $513 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,892
Downpayment
20%
$57,040
Closing costs
1%
$2,852
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,386
Total Expenses
$2,899
Mortgage P&I
62%
$1,474
Property Taxes
8%
$180
Home Insurance
4%
$101
HOA
0%
$0
Property Management
15%
$358
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$596