Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.6% first-year return on $77,766 initial cash invested.
-0.6%
Cash On Cash
6.36%
Cap Rate
1.06
DSCR
$3,153
Rent
-$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,153 income − $3,192 expenses = $39 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,766
Downpayment
20%
$56,920
Closing costs
1%
$2,846
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,153
Total Expenses
$3,192
Mortgage P&I
45%
$1,421
Property Taxes
5%
$160
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$473
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$788