Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.58% first-year return on $77,829 initial cash invested.
-3.58%
Cash On Cash
6.33%
Cap Rate
0.95
DSCR
$3,620
Rent
-$232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,620 income − $3,852 expenses = $232 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
7.5%
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
$3,620
Total Expenses
$3,852
Mortgage P&I
44%
$1,589
Property Taxes
8%
$275
Home Insurance
3%
$100
HOA
4%
$150
Property Management
15%
$543
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$905