Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.95% first-year return on $77,934 initial cash invested.
-13.95%
Cash On Cash
2.86%
Cap Rate
0.45
DSCR
$1,693
Rent
-$906
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,693 income − $2,599 expenses = $906 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,934
Downpayment
20%
$57,080
Closing costs
1%
$2,854
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,693
Total Expenses
$2,599
Mortgage P&I
90%
$1,519
Property Taxes
11%
$183
Home Insurance
5%
$84
HOA
0%
$0
Property Management
15%
$254
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$423