Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.3% first-year return on $77,829 initial cash invested.
-3.3%
Cash On Cash
5.47%
Cap Rate
0.93
DSCR
$2,752
Rent
-$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,752 income − $2,966 expenses = $214 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
$2,752
Total Expenses
$2,966
Mortgage P&I
51%
$1,403
Property Taxes
5%
$142
Home Insurance
4%
$100
HOA
0%
$0
Property Management
15%
$413
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$688