Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.22% first-year return on $77,850 initial cash invested.
-1.22%
Cash On Cash
6.35%
Cap Rate
1.03
DSCR
$3,106
Rent
-$79
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,106 income − $3,185 expenses = $79 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,106
Total Expenses
$3,185
Mortgage P&I
47%
$1,463
Property Taxes
4%
$132
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$776