Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.13% first-year return on $78,207 initial cash invested.
-10.13%
Cash On Cash
3.48%
Cap Rate
0.6
DSCR
$2,345
Rent
-$660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,345 income − $3,005 expenses = $660 out of pocket
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,207
Downpayment
20%
$57,340
Closing costs
1%
$2,867
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,345
Total Expenses
$3,005
Mortgage P&I
60%
$1,398
Property Taxes
16%
$381
Home Insurance
4%
$100
HOA
0%
$0
Property Management
15%
$352
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$586