Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.5% first-year return on $78,165 initial cash invested.
-10.5%
Cash On Cash
3.98%
Cap Rate
0.63
DSCR
$2,937
Rent
-$684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,937 income − $3,621 expenses = $684 out of pocket
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,165
Downpayment
20%
$57,300
Closing costs
1%
$2,865
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,937
Total Expenses
$3,621
Mortgage P&I
52%
$1,518
Property Taxes
20%
$589
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$441
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$734