Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.65% first-year return on $78,354 initial cash invested.
-22.65%
Cash On Cash
-0.02%
Cap Rate
0
DSCR
$761
Rent
-$1,479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$761 income − $2,240 expenses = $1,479 out of pocket
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,354
Downpayment
20%
$57,480
Closing costs
1%
$2,874
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$761
Total Expenses
$2,240
Mortgage P&I
190%
$1,444
Property Taxes
43%
$327
Home Insurance
14%
$105
HOA
0%
$0
Property Management
15%
$114
CapEx
4%
$30
Vacancy
0%
$0
Maintenance
4%
$30
Other
25%
$190