Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.77% first-year return on $77,829 initial cash invested.
-1.77%
Cash On Cash
6.2%
Cap Rate
1
DSCR
$2,822
Rent
-$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,822 income − $2,937 expenses = $115 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
$2,822
Total Expenses
$2,937
Mortgage P&I
52%
$1,475
Property Taxes
0%
$7
Home Insurance
4%
$100
HOA
0%
$0
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$706