Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.44% first-year return on $78,102 initial cash invested.
-2.44%
Cash On Cash
6.02%
Cap Rate
0.98
DSCR
$3,136
Rent
-$159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,136 income − $3,295 expenses = $159 out of pocket
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,102
Downpayment
20%
$57,240
Closing costs
1%
$2,862
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,136
Total Expenses
$3,295
Mortgage P&I
47%
$1,470
Property Taxes
7%
$218
Home Insurance
3%
$103
HOA
0%
$0
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$784