Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.71% first-year return on $77,829 initial cash invested.
-6.71%
Cash On Cash
4.59%
Cap Rate
0.77
DSCR
$2,706
Rent
-$435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,706 income − $3,141 expenses = $435 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,706
Total Expenses
$3,141
Mortgage P&I
52%
$1,416
Property Taxes
12%
$325
Home Insurance
4%
$102
HOA
0%
$0
Property Management
15%
$406
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676