Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.39% first-year return on $78,039 initial cash invested.
-17.39%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$1,610
Rent
-$1,131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,610 income − $2,741 expenses = $1,131 out of pocket
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,039
Downpayment
20%
$57,180
Closing costs
1%
$2,859
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,610
Total Expenses
$2,741
Mortgage P&I
89%
$1,438
Property Taxes
24%
$391
Home Insurance
6%
$100
HOA
2%
$40
Property Management
15%
$242
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$402