Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.14% first-year return on $78,354 initial cash invested.
-13.14%
Cash On Cash
2.79%
Cap Rate
0.47
DSCR
$2,406
Rent
-$858
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,406 income − $3,264 expenses = $858 out of pocket
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,354
Downpayment
20%
$57,480
Closing costs
1%
$2,874
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,406
Total Expenses
$3,264
Mortgage P&I
59%
$1,430
Property Taxes
24%
$575
Home Insurance
4%
$104
HOA
0%
$0
Property Management
15%
$361
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$602