Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.13% first-year return on $77,850 initial cash invested.
-11.13%
Cash On Cash
3.32%
Cap Rate
0.55
DSCR
$1,866
Rent
-$722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,866 income − $2,588 expenses = $722 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,866
Total Expenses
$2,588
Mortgage P&I
77%
$1,435
Property Taxes
7%
$136
Home Insurance
5%
$100
HOA
1%
$21
Property Management
15%
$280
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$466