Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.93% first-year return on $78,165 initial cash invested.
-10.93%
Cash On Cash
3.86%
Cap Rate
0.61
DSCR
$2,883
Rent
-$712
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,883 income − $3,595 expenses = $712 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
$2,883
Total Expenses
$3,595
Mortgage P&I
53%
$1,518
Property Taxes
20%
$589
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$432
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$721