Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.42% first-year return on $77,829 initial cash invested.
-8.42%
Cash On Cash
3.95%
Cap Rate
0.67
DSCR
$2,264
Rent
-$546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,264 income − $2,810 expenses = $546 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,264
Total Expenses
$2,810
Mortgage P&I
62%
$1,393
Property Taxes
10%
$228
Home Insurance
4%
$101
HOA
0%
$0
Property Management
15%
$340
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$566