Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.83% first-year return on $77,829 initial cash invested.
-11.83%
Cash On Cash
2.99%
Cap Rate
0.51
DSCR
$1,883
Rent
-$767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,883 income − $2,650 expenses = $767 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,883
Total Expenses
$2,650
Mortgage P&I
75%
$1,403
Property Taxes
13%
$244
Home Insurance
5%
$100
HOA
0%
$0
Property Management
15%
$282
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$471