Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.48% first-year return on $78,207 initial cash invested.
-22.48%
Cash On Cash
0.1%
Cap Rate
0.02
DSCR
$1,490
Rent
-$1,465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,490 income − $2,955 expenses = $1,465 out of pocket
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,490
Total Expenses
$2,955
Mortgage P&I
96%
$1,429
Property Taxes
47%
$695
Home Insurance
7%
$102
HOA
1%
$13
Property Management
15%
$224
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$372