Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.59% first-year return on $77,955 initial cash invested.
-6.59%
Cash On Cash
4.64%
Cap Rate
0.8
DSCR
$3,590
Rent
-$428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,590 income − $4,018 expenses = $428 out of pocket
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,955
Downpayment
20%
$57,100
Closing costs
1%
$2,855
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,590
Total Expenses
$4,018
Mortgage P&I
39%
$1,389
Property Taxes
21%
$765
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$538
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$898