Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.72% first-year return on $77,976 initial cash invested.
-2.72%
Cash On Cash
5.61%
Cap Rate
0.95
DSCR
$2,810
Rent
-$177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,810 income − $2,987 expenses = $177 out of pocket
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,976
Downpayment
20%
$57,120
Closing costs
1%
$2,856
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,810
Total Expenses
$2,987
Mortgage P&I
50%
$1,399
Property Taxes
5%
$128
Home Insurance
4%
$112
HOA
0%
$0
Property Management
15%
$422
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$702