Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.86% first-year return on $78,207 initial cash invested.
-13.86%
Cash On Cash
2.49%
Cap Rate
0.42
DSCR
$1,874
Rent
-$903
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,874 income − $2,777 expenses = $903 out of pocket
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,874
Total Expenses
$2,777
Mortgage P&I
76%
$1,423
Property Taxes
19%
$353
Home Insurance
5%
$102
HOA
0%
$0
Property Management
15%
$281
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$468