Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.13% first-year return on $78,270 initial cash invested.
-11.13%
Cash On Cash
3.43%
Cap Rate
0.57
DSCR
$2,665
Rent
-$726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,665 income − $3,391 expenses = $726 out of pocket
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,270
Downpayment
20%
$57,400
Closing costs
1%
$2,870
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,665
Total Expenses
$3,391
Mortgage P&I
54%
$1,440
Property Taxes
21%
$549
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$400
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$666