Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.61% first-year return on $77,850 initial cash invested.
-4.61%
Cash On Cash
5.23%
Cap Rate
0.88
DSCR
$3,239
Rent
-$299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,239 income − $3,538 expenses = $299 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,239
Total Expenses
$3,538
Mortgage P&I
44%
$1,412
Property Taxes
15%
$470
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$486
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$810