Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.58% first-year return on $78,060 initial cash invested.
-4.58%
Cash On Cash
5.43%
Cap Rate
0.88
DSCR
$2,826
Rent
-$298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,826 income − $3,124 expenses = $298 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
$2,826
Total Expenses
$3,124
Mortgage P&I
52%
$1,480
Property Taxes
8%
$230
Home Insurance
2%
$58
HOA
0%
$0
Property Management
15%
$424
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$706