Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.4% first-year return on $77,997 initial cash invested.
-4.4%
Cash On Cash
5.36%
Cap Rate
0.88
DSCR
$2,718
Rent
-$286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,718 income − $3,004 expenses = $286 out of pocket
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,997
Downpayment
20%
$57,140
Closing costs
1%
$2,857
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,718
Total Expenses
$3,004
Mortgage P&I
53%
$1,453
Property Taxes
5%
$143
Home Insurance
4%
$102
HOA
0%
$0
Property Management
15%
$408
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$680