Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.27% first-year return on $78,060 initial cash invested.
-3.27%
Cash On Cash
5.82%
Cap Rate
0.94
DSCR
$2,992
Rent
-$213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,992 income − $3,205 expenses = $213 out of pocket
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,060
Downpayment
20%
$57,200
Closing costs
1%
$2,860
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,992
Total Expenses
$3,205
Mortgage P&I
49%
$1,480
Property Taxes
8%
$230
Home Insurance
2%
$58
HOA
0%
$0
Property Management
15%
$449
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$748