Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.89% first-year return on $78,207 initial cash invested.
-10.89%
Cash On Cash
3.47%
Cap Rate
0.57
DSCR
$2,397
Rent
-$710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,397 income − $3,107 expenses = $710 out of pocket
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,397
Total Expenses
$3,107
Mortgage P&I
60%
$1,442
Property Taxes
17%
$401
Home Insurance
4%
$103
HOA
0%
$10
Property Management
15%
$360
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$599