Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.18% first-year return on $78,039 initial cash invested.
-7.18%
Cash On Cash
4.48%
Cap Rate
0.75
DSCR
$2,725
Rent
-$467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,725 income − $3,192 expenses = $467 out of pocket
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,039
Downpayment
20%
$57,180
Closing costs
1%
$2,859
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,725
Total Expenses
$3,192
Mortgage P&I
52%
$1,426
Property Taxes
14%
$369
Home Insurance
3%
$89
HOA
0%
$0
Property Management
15%
$409
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$681