Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.07% first-year return on $78,354 initial cash invested.
-15.07%
Cash On Cash
2.04%
Cap Rate
0.35
DSCR
$1,511
Rent
-$984
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,511 income − $2,495 expenses = $984 out of pocket
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.2%
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
$1,511
Total Expenses
$2,495
Mortgage P&I
93%
$1,412
Property Taxes
17%
$256
Home Insurance
7%
$102
HOA
0%
$0
Property Management
15%
$227
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$378