Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.15% first-year return on $77,934 initial cash invested.
-1.15%
Cash On Cash
6.16%
Cap Rate
1.03
DSCR
$2,902
Rent
-$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,902 income − $2,977 expenses = $75 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,902
Total Expenses
$2,977
Mortgage P&I
49%
$1,424
Property Taxes
2%
$64
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$435
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$726