Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.86% first-year return on $78,207 initial cash invested.
-4.86%
Cash On Cash
5.4%
Cap Rate
0.87
DSCR
$3,100
Rent
-$317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,100 income − $3,417 expenses = $317 out of pocket
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,207
Downpayment
20%
$57,340
Closing costs
1%
$2,867
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,100
Total Expenses
$3,417
Mortgage P&I
48%
$1,483
Property Taxes
11%
$344
Home Insurance
3%
$102
HOA
0%
$0
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$775