Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.51% first-year return on $77,829 initial cash invested.
-0.51%
Cash On Cash
6.57%
Cap Rate
1.06
DSCR
$2,979
Rent
-$33
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,979 income − $3,012 expenses = $33 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,829
Downpayment
20%
$56,980
Closing costs
1%
$2,849
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,979
Total Expenses
$3,012
Mortgage P&I
50%
$1,475
Property Taxes
0%
$7
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$745