Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.74% first-year return on $78,354 initial cash invested.
-2.74%
Cash On Cash
5.79%
Cap Rate
0.96
DSCR
$3,116
Rent
-$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,116 income − $3,295 expenses = $179 out of pocket
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,116
Total Expenses
$3,295
Mortgage P&I
46%
$1,441
Property Taxes
8%
$248
Home Insurance
4%
$110
HOA
0%
$0
Property Management
15%
$467
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$779