Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.41% first-year return on $78,060 initial cash invested.
-12.41%
Cash On Cash
3.11%
Cap Rate
0.51
DSCR
$2,235
Rent
-$807
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,235 income − $3,042 expenses = $807 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
$2,235
Total Expenses
$3,042
Mortgage P&I
65%
$1,459
Property Taxes
18%
$394
Home Insurance
5%
$117
HOA
0%
$0
Property Management
15%
$335
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$559