Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.53% first-year return on $77,850 initial cash invested.
-4.53%
Cash On Cash
5.01%
Cap Rate
0.86
DSCR
$2,619
Rent
-$294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,619 income − $2,913 expenses = $294 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.1%
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
$2,619
Total Expenses
$2,913
Mortgage P&I
53%
$1,379
Property Taxes
7%
$176
Home Insurance
4%
$100
HOA
0%
$0
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$655