Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.73% first-year return on $78,354 initial cash invested.
-15.73%
Cash On Cash
1.79%
Cap Rate
0.3
DSCR
$1,232
Rent
-$1,027
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,232 income − $2,259 expenses = $1,027 out of pocket
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.2%
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
$1,232
Total Expenses
$2,259
Mortgage P&I
114%
$1,407
Property Taxes
13%
$159
Home Insurance
8%
$102
HOA
0%
$0
Property Management
15%
$185
CapEx
4%
$49
Vacancy
0%
$0
Maintenance
4%
$49
Other
25%
$308