Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.63% first-year return on $77,745 initial cash invested.
-4.63%
Cash On Cash
5.25%
Cap Rate
0.87
DSCR
$2,820
Rent
-$300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,820 income − $3,120 expenses = $300 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,745
Downpayment
20%
$56,900
Closing costs
1%
$2,845
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,820
Total Expenses
$3,120
Mortgage P&I
51%
$1,432
Property Taxes
8%
$231
Home Insurance
4%
$103
HOA
0%
$0
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$705