Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.05% first-year return on $77,850 initial cash invested.
-0.05%
Cash On Cash
6.55%
Cap Rate
1.09
DSCR
$3,426
Rent
-$3
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,426 income − $3,429 expenses = $3 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,426
Total Expenses
$3,429
Mortgage P&I
42%
$1,422
Property Taxes
8%
$263
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$514
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$856