Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.13% first-year return on $77,934 initial cash invested.
-3.13%
Cash On Cash
5.7%
Cap Rate
0.94
DSCR
$2,951
Rent
-$203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,951 income − $3,154 expenses = $203 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,951
Total Expenses
$3,154
Mortgage P&I
49%
$1,440
Property Taxes
7%
$195
Home Insurance
3%
$102
HOA
0%
$0
Property Management
15%
$443
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$738