Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.73% first-year return on $77,829 initial cash invested.
-9.73%
Cash On Cash
3.8%
Cap Rate
0.62
DSCR
$2,219
Rent
-$631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,219 income − $2,850 expenses = $631 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,829
Downpayment
20%
$56,980
Closing costs
1%
$2,849
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,219
Total Expenses
$2,850
Mortgage P&I
65%
$1,444
Property Taxes
11%
$240
Home Insurance
5%
$100
HOA
0%
$0
Property Management
15%
$333
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$555