Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.97% first-year return on $78,207 initial cash invested.
-4.97%
Cash On Cash
5.37%
Cap Rate
0.86
DSCR
$3,086
Rent
-$324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,086 income − $3,410 expenses = $324 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
$3,086
Total Expenses
$3,410
Mortgage P&I
48%
$1,483
Property Taxes
11%
$344
Home Insurance
3%
$102
HOA
0%
$0
Property Management
15%
$463
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$772