Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.24% first-year return on $77,745 initial cash invested.
-3.24%
Cash On Cash
5.55%
Cap Rate
0.93
DSCR
$2,663
Rent
-$210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,663 income − $2,873 expenses = $210 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,663
Total Expenses
$2,873
Mortgage P&I
53%
$1,418
Property Taxes
2%
$54
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$399
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$666