Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.55% first-year return on $77,850 initial cash invested.
-5.55%
Cash On Cash
4.91%
Cap Rate
0.83
DSCR
$3,002
Rent
-$360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,850
Downpayment
20%
$57,000
Closing costs
1%
$2,850
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,002
Total Expenses
$3,362
Mortgage P&I
47%
$1,406
Property Taxes
14%
$416
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$750