Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.36% first-year return on $77,976 initial cash invested.
-13.36%
Cash On Cash
2.86%
Cap Rate
0.46
DSCR
$2,063
Rent
-$868
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,063 income − $2,931 expenses = $868 out of pocket
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,976
Downpayment
20%
$57,120
Closing costs
1%
$2,856
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,063
Total Expenses
$2,931
Mortgage P&I
71%
$1,466
Property Taxes
18%
$372
Home Insurance
5%
$102
HOA
0%
$0
Property Management
15%
$309
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$516