Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.33% first-year return on $77,850 initial cash invested.
-9.33%
Cash On Cash
3.64%
Cap Rate
0.62
DSCR
$1,947
Rent
-$605
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,947 income − $2,552 expenses = $605 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
$1,947
Total Expenses
$2,552
Mortgage P&I
71%
$1,391
Property Taxes
6%
$126
Home Insurance
5%
$100
HOA
0%
$0
Property Management
15%
$292
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$487