Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.72% first-year return on $77,745 initial cash invested.
-4.72%
Cash On Cash
5.11%
Cap Rate
0.85
DSCR
$2,478
Rent
-$306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,478 income − $2,784 expenses = $306 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
$2,478
Total Expenses
$2,784
Mortgage P&I
57%
$1,418
Property Taxes
2%
$54
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$372
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$620