Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.98% first-year return on $78,018 initial cash invested.
-9.98%
Cash On Cash
3.83%
Cap Rate
0.62
DSCR
$2,258
Rent
-$649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,258 income − $2,907 expenses = $649 out of pocket
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,018
Downpayment
20%
$57,160
Closing costs
1%
$2,858
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,258
Total Expenses
$2,907
Mortgage P&I
65%
$1,470
Property Taxes
11%
$258
Home Insurance
4%
$96
HOA
0%
$0
Property Management
15%
$339
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$564