Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.48% first-year return on $77,976 initial cash invested.
-16.48%
Cash On Cash
1.9%
Cap Rate
0.31
DSCR
$1,919
Rent
-$1,071
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,919 income − $2,990 expenses = $1,071 out of pocket
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,976
Downpayment
20%
$57,120
Closing costs
1%
$2,856
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$1,919
Total Expenses
$2,990
Mortgage P&I
75%
$1,446
Property Taxes
27%
$520
Home Insurance
5%
$102
HOA
0%
$0
Property Management
15%
$288
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$480