Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.43% first-year return on $83,850 initial cash invested.
-14.43%
Cash On Cash
2.09%
Cap Rate
0.34
DSCR
$1,450
Rent
-$1,008
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,450 income − $2,458 expenses = $1,008 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,850
Downpayment
20%
$57,000
Closing costs
1%
$2,850
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$1,450
Total Expenses
$2,458
Mortgage P&I
100%
$1,447
Property Taxes
15%
$215
Home Insurance
7%
$100
HOA
0%
$0
Property Management
15%
$218
CapEx
4%
$58
Vacancy
0%
$0
Maintenance
4%
$58
Other
25%
$362