Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.87% first-year return on $77,850 initial cash invested.
-13.87%
Cash On Cash
2.47%
Cap Rate
0.42
DSCR
$2,310
Rent
-$900
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,310 income − $3,210 expenses = $900 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,850
Downpayment
20%
$57,000
Closing costs
1%
$2,850
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,310
Total Expenses
$3,210
Mortgage P&I
60%
$1,394
Property Taxes
26%
$592
Home Insurance
4%
$100
HOA
1%
$16
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$578