Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.74% first-year return on $78,165 initial cash invested.
-7.74%
Cash On Cash
4.32%
Cap Rate
0.72
DSCR
$2,626
Rent
-$504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,626 income − $3,130 expenses = $504 out of pocket
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,165
Downpayment
20%
$57,300
Closing costs
1%
$2,865
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,626
Total Expenses
$3,130
Mortgage P&I
54%
$1,430
Property Taxes
13%
$338
Home Insurance
4%
$102
HOA
0%
$0
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$656