Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.85% first-year return on $78,018 initial cash invested.
-1.85%
Cash On Cash
5.92%
Cap Rate
1
DSCR
$3,140
Rent
-$120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,140 income − $3,260 expenses = $120 out of pocket
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,018
Downpayment
20%
$57,160
Closing costs
1%
$2,858
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,140
Total Expenses
$3,260
Mortgage P&I
45%
$1,403
Property Taxes
8%
$236
Home Insurance
4%
$113
HOA
0%
$0
Property Management
15%
$471
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$785