Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.57% first-year return on $77,976 initial cash invested.
-1.57%
Cash On Cash
5.95%
Cap Rate
1.01
DSCR
$2,955
Rent
-$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,955 income − $3,057 expenses = $102 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
$2,955
Total Expenses
$3,057
Mortgage P&I
47%
$1,399
Property Taxes
4%
$128
Home Insurance
4%
$112
HOA
0%
$0
Property Management
15%
$443
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$739