Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.84% first-year return on $77,955 initial cash invested.
-20.84%
Cash On Cash
0.39%
Cap Rate
0.07
DSCR
$990
Rent
-$1,354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$990 income − $2,344 expenses = $1,354 out of pocket
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,955
Downpayment
20%
$57,100
Closing costs
1%
$2,855
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$990
Total Expenses
$2,344
Mortgage P&I
142%
$1,407
Property Taxes
37%
$366
Home Insurance
10%
$95
HOA
0%
$0
Property Management
15%
$148
CapEx
4%
$40
Vacancy
0%
$0
Maintenance
4%
$40
Other
25%
$248