Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.03% first-year return on $77,850 initial cash invested.
-18.03%
Cash On Cash
1.24%
Cap Rate
0.21
DSCR
$896
Rent
-$1,170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$896 income − $2,066 expenses = $1,170 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.4%
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
$896
Total Expenses
$2,066
Mortgage P&I
159%
$1,429
Property Taxes
12%
$107
Home Insurance
11%
$100
HOA
0%
$0
Property Management
15%
$134
CapEx
4%
$36
Vacancy
0%
$0
Maintenance
4%
$36
Other
25%
$224