Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.78% first-year return on $78,060 initial cash invested.
-11.78%
Cash On Cash
3.3%
Cap Rate
0.54
DSCR
$2,316
Rent
-$766
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,316 income − $3,082 expenses = $766 out of pocket
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,060
Downpayment
20%
$57,200
Closing costs
1%
$2,860
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,316
Total Expenses
$3,082
Mortgage P&I
63%
$1,459
Property Taxes
17%
$394
Home Insurance
5%
$117
HOA
0%
$0
Property Management
15%
$347
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$579