Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.86% first-year return on $77,766 initial cash invested.
-10.86%
Cash On Cash
3.4%
Cap Rate
0.57
DSCR
$2,118
Rent
-$704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,118 income − $2,822 expenses = $704 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,766
Downpayment
20%
$56,920
Closing costs
1%
$2,846
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,118
Total Expenses
$2,822
Mortgage P&I
67%
$1,425
Property Taxes
13%
$276
Home Insurance
5%
$103
HOA
0%
$0
Property Management
15%
$318
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$530