Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.3% first-year return on $77,829 initial cash invested.
-5.3%
Cash On Cash
4.88%
Cap Rate
0.83
DSCR
$2,502
Rent
-$344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,502 income − $2,846 expenses = $344 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
$2,502
Total Expenses
$2,846
Mortgage P&I
56%
$1,403
Property Taxes
6%
$142
Home Insurance
4%
$100
HOA
0%
$0
Property Management
15%
$375
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$626