Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.71% first-year return on $77,934 initial cash invested.
-2.71%
Cash On Cash
5.82%
Cap Rate
0.96
DSCR
$3,001
Rent
-$176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,001 income − $3,177 expenses = $176 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
$3,001
Total Expenses
$3,177
Mortgage P&I
48%
$1,440
Property Taxes
7%
$195
Home Insurance
3%
$102
HOA
0%
$0
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$750