Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.76% first-year return on $78,249 initial cash invested.
-6.76%
Cash On Cash
5.29%
Cap Rate
0.8
DSCR
$2,989
Rent
-$441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,989 income − $3,430 expenses = $441 out of pocket
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,249
Downpayment
20%
$57,380
Closing costs
1%
$2,869
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,989
Total Expenses
$3,430
Mortgage P&I
53%
$1,585
Property Taxes
9%
$269
Home Insurance
3%
$101
HOA
1%
$40
Property Management
15%
$448
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$747