Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.37% first-year return on $77,850 initial cash invested.
-0.37%
Cash On Cash
6.6%
Cap Rate
1.07
DSCR
$3,212
Rent
-$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,212 income − $3,236 expenses = $24 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
$3,212
Total Expenses
$3,236
Mortgage P&I
46%
$1,463
Property Taxes
4%
$132
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$482
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$803