Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.78% first-year return on $78,207 initial cash invested.
-5.78%
Cash On Cash
4.64%
Cap Rate
0.8
DSCR
$2,624
Rent
-$377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,624 income − $3,001 expenses = $377 out of pocket
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,207
Downpayment
20%
$57,340
Closing costs
1%
$2,867
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,624
Total Expenses
$3,001
Mortgage P&I
53%
$1,380
Property Taxes
10%
$259
Home Insurance
4%
$102
HOA
0%
$0
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$656